DCF Calculator

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

Münchener Rückversicherungs-Gesellschaft Aktiengesellschaft in München (MURGY)

Financial Services | Insurance - Reinsurance

Today's Price

$13.33

Today's Fair Value

$2906.54 +21704.5%

Margin of Safety

+99.54%

Projected Value (5Y)

$4681.01 +35016.35%

Dividends Paid (5Y)

$3.80

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.09% | CAGR (5y): 1.66%

Diluted Shares Growth Rate

Regression: -2.25% | CAGR (5y): -1.55%

Dividend Growth Rate

Regression: 6.98% | CAGR (5y): 18.91%

Exit Price Multiple

Capped at 13.67x (Historical 5y: n/a)

Discount Rate