DCF Calculator

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

Maiden Holdings North America, Ltd. (MHNC)

Financial Services | Insurance - Life

Today's Price

$10.68

Today's Fair Value

$0.48 -95.51%

Margin of Safety

-2125.00%

Projected Value (5Y)

$0.77 -92.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -62.99% | CAGR (5y): -59.18%

Diluted Shares Growth Rate

Regression: 4.17% | CAGR (5y): 4.14%

Dividend Growth Rate

Regression: 1.61% | CAGR (5y): 0.02%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.64x)

Discount Rate