DCF Calculator

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

Kinsale Capital Group, Inc. (KNSL)

Financial Services | Insurance - Property & Casualty

Today's Price

$367.36

Today's Fair Value

$1152.72 +213.78%

Margin of Safety

+68.13%

Projected Value (5Y)

$1856.46 +405.35%

Dividends Paid (5Y)

$7.26

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 29.6% | CAGR (5y): 23.81%

Diluted Shares Growth Rate

Regression: 1.22% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 23.11% | CAGR (5y): 16.98%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.55x)

Discount Rate