DCF Calculator

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

Heritage Insurance Holdings, Inc. (HRTG)

Financial Services | Insurance - Property & Casualty

Today's Price

$35.64

Today's Fair Value

$15.23 -57.27%

Margin of Safety

-134.01%

Projected Value (5Y)

$24.53 -31.17%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.32% | CAGR (5y): 8.14%

Diluted Shares Growth Rate

Regression: 0.13% | CAGR (5y): 2.03%

Dividend Growth Rate

Regression: -2.13% | CAGR (5y): -5.59%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.14x)

Discount Rate