DCF Calculator

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

The Progressive Corporation (PGR)

Financial Services | Insurance - Property & Casualty

Today's Price

$231.26

Today's Fair Value

$395.84 +71.17%

Margin of Safety

+41.58%

Projected Value (5Y)

$637.51 +175.67%

Dividends Paid (5Y)

$106.37

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.74% | CAGR (5y): 13.19%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 13.93% | CAGR (5y): 23.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.67x)

Discount Rate