DCF Calculator

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

Intact Financial Corporation (IFCZF)

Financial Services | Insurance - Property & Casualty

Today's Price

$202.18

Today's Fair Value

$164.34 -18.72%

Margin of Safety

-23.03%

Projected Value (5Y)

$264.67 +30.91%

Dividends Paid (5Y)

$26.04

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.1% | CAGR (5y): 3.5%

Diluted Shares Growth Rate

Regression: 3.91% | CAGR (5y): 4.53%

Dividend Growth Rate

Regression: 9.91% | CAGR (5y): 9.33%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.26x)

Discount Rate