DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
MS
MS&AD Insurance Group Holdings, Inc. (MSADY)
Financial Services | Insurance - Property & Casualty
Today's Price
$32.53
Today's Fair Value
$30.33 -6.76%
Margin of Safety
-7.25%
Projected Value (5Y)
$48.85 +50.17%
Dividends Paid (5Y)
$6.07
DCF Inputs
Scenario
%
Regression: 6.58% | CAGR (5y): 6.67%
%
Regression: -0.46% | CAGR (5y): -2.55%
%
Regression: 14.76% | CAGR (5y): 12.73%
Capped at 13.67x (Historical 5y: 1.09x)
%