DCF Calculator

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

Lemonade, Inc. (LMND)

Financial Services | Insurance - Property & Casualty

Today's Price

$41.19

Today's Fair Value

$3.36 -91.84%

Margin of Safety

-1125.89%

Projected Value (5Y)

$5.41 -86.87%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.47% | CAGR (5y): -14.62%

Diluted Shares Growth Rate

Regression: 18.34% | CAGR (5y): 5.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.96x)

Discount Rate