DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Hartford Insurance Group, Inc. (HIG)

Financial Services | Insurance - Diversified

Today's Price

$134.07

Today's Fair Value

$106.14 -20.83%

Margin of Safety

-26.31%

Projected Value (5Y)

$170.94 +27.5%

Dividends Paid (5Y)

$16.02

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.11% | CAGR (5y): 1.11%

Diluted Shares Growth Rate

Regression: -3.43% | CAGR (5y): -4.49%

Dividend Growth Rate

Regression: 12.7% | CAGR (5y): 11.78%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.89x)

Discount Rate