DCF Calculator

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

Loews Corporation (L)

Financial Services | Insurance - Property & Casualty

Today's Price

$111.06

Today's Fair Value

$75.98 -31.59%

Margin of Safety

-46.17%

Projected Value (5Y)

$122.36 +10.17%

Dividends Paid (5Y)

$1.24

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.47% | CAGR (5y): 0.64%

Diluted Shares Growth Rate

Regression: -5.61% | CAGR (5y): -5.69%

Dividend Growth Rate

Regression: -0.48% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate