DCF Calculator

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

Ping An Insurance (Group) Company of China, Ltd. (PIAIF)

Financial Services | Insurance - Diversified

Today's Price

$5.96

Today's Fair Value

$8.63 +44.8%

Margin of Safety

+30.94%

Projected Value (5Y)

$13.90 +133.22%

Dividends Paid (5Y)

$2.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 12% | CAGR (5y): 6.21%

Diluted Shares Growth Rate

Regression: 0.04% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 7.72% | CAGR (5y): 2.62%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.63x)

Discount Rate