DCF Calculator

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

PICC Property and Casualty Company Limited (PPCCY)

Financial Services | Insurance - Property & Casualty

Today's Price

$54.00

Today's Fair Value

$37.46 -30.63%

Margin of Safety

-44.15%

Projected Value (5Y)

$60.33 +11.72%

Dividends Paid (5Y)

$17.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.58% | CAGR (5y): 8.09%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 3.84% | CAGR (5y): 14.58%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 22.11x)

Discount Rate