DCF Calculator

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

Palomar Holdings, Inc. (PLMR)

Financial Services | Insurance - Property & Casualty

Today's Price

$140.32

Today's Fair Value

$221.48 +57.84%

Margin of Safety

+36.64%

Projected Value (5Y)

$356.70 +154.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.96% | CAGR (5y): 21.08%

Diluted Shares Growth Rate

Regression: 2.37% | CAGR (5y): 1.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.77x)

Discount Rate