DCF Calculator

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

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

Financial Services | Insurance - Diversified

Today's Price

$12.98

Today's Fair Value

$32.17 +147.84%

Margin of Safety

+59.65%

Projected Value (5Y)

$51.81 +299.15%

Dividends Paid (5Y)

$5.27

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: 20.73% | CAGR (5y): 2.64%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.26x)

Discount Rate