DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
OR
Old Republic International Corporation (ORI)
Financial Services | Insurance - Property & Casualty
Today's Price
$38.89
Today's Fair Value
$101.51 +161.02%
Margin of Safety
+61.69%
Projected Value (5Y)
$163.48 +320.37%
Dividends Paid (5Y)
$19.64
DCF Inputs
Scenario
%
Regression: 5.01% | CAGR (5y): 18.17%
%
Regression: -1.31% | CAGR (5y): -3.54%
%
Regression: 10.51% | CAGR (5y): 0.41%
Capped at 13.67x (Historical 5y: 1.31x)
%