DCF Calculator

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

Ryan Specialty Holdings, Inc. (RYAN)

Financial Services | Insurance - Brokers

Today's Price

$44.94

Today's Fair Value

$29.71 -33.89%

Margin of Safety

-51.26%

Projected Value (5Y)

$47.85 +6.48%

Dividends Paid (5Y)

$2.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 24.91% | CAGR (5y): 9.55%

Diluted Shares Growth Rate

Regression: 19.35% | CAGR (5y): 21.19%

Dividend Growth Rate

Regression: -4.57% | CAGR (5y): -4.57%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.03x)

Discount Rate