DCF Calculator

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

The People's Insurance Company (Group) of China Limited (PINXF)

Financial Services | Insurance - Property & Casualty

Today's Price

$0.63

Today's Fair Value

$0.86 +36.51%

Margin of Safety

+26.74%

Projected Value (5Y)

$1.38 +119.05%

Dividends Paid (5Y)

$0.52

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.22% | CAGR (5y): 8.91%

Diluted Shares Growth Rate

Regression: 0.54% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 36.75% | CAGR (5y): 20.21%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.37x)

Discount Rate