DCF Calculator

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

Octave Specialty Group, Inc. (OSG)

Financial Services | Insurance - Specialty

Today's Price

$5.14

Today's Fair Value

$4.69 -8.75%

Margin of Safety

-9.59%

Projected Value (5Y)

$7.55 +46.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.43% | CAGR (5y): -2.34%

Diluted Shares Growth Rate

Regression: 0.23% | CAGR (5y): 0.44%

Dividend Growth Rate

Regression: -13.91% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.42x)

Discount Rate