DCF Calculator

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

Oxbridge Re Holdings Limited (OXBR)

Financial Services | Insurance - Reinsurance

Today's Price

$0.73

Today's Fair Value

$1.58 +116.44%

Margin of Safety

+53.80%

Projected Value (5Y)

$2.54 +247.95%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -14.42% | CAGR (5y): 17.79%

Diluted Shares Growth Rate

Regression: 1% | CAGR (5y): 5.2%

Dividend Growth Rate

Regression: 51.57% | CAGR (5y): 58.74%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.26x)

Discount Rate