DCF Calculator

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

Reinsurance Group of America, Incorporated (RZC)

Financial Services | Insurance - Reinsurance

Today's Price

$25.36

Today's Fair Value

$28.05 +10.61%

Margin of Safety

+9.59%

Projected Value (5Y)

$45.18 +78.15%

Dividends Paid (5Y)

$8.49

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.31% | CAGR (5y): 0.5%

Diluted Shares Growth Rate

Regression: 0.26% | CAGR (5y): 0.28%

Dividend Growth Rate

Regression: -1.8% | CAGR (5y): -1.98%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.16x)

Discount Rate