DCF Calculator

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

Pelagos Insurance Capital Limit (PLGO)

Financial Services | Insurance - Diversified

Today's Price

$26.40

Today's Fair Value

$23.17 -12.23%

Margin of Safety

-13.94%

Projected Value (5Y)

$37.32 +41.36%

Dividends Paid (5Y)

$5.24

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.89% | CAGR (5y): 4.83%

Diluted Shares Growth Rate

Regression: -1.36% | CAGR (5y): -1.73%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 300%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.95x)

Discount Rate