DCF Calculator

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

QBE Insurance Group Limited (QBIEY)

Financial Services | Insurance - Property & Casualty

Today's Price

$18.18

Today's Fair Value

$13.50 -25.74%

Margin of Safety

-34.67%

Projected Value (5Y)

$21.74 +19.58%

Dividends Paid (5Y)

$6.90

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.81% | CAGR (5y): 5.7%

Diluted Shares Growth Rate

Regression: 1.3% | CAGR (5y): 1.4%

Dividend Growth Rate

Regression: 10.92% | CAGR (5y): 58.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.72x)

Discount Rate