DCF Calculator

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

Safety Insurance Group, Inc. (SAFT)

Financial Services | Insurance - Property & Casualty

Today's Price

$104.33

Today's Fair Value

$67.23 -35.56%

Margin of Safety

-55.18%

Projected Value (5Y)

$108.27 +3.78%

Dividends Paid (5Y)

$19.41

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.81% | CAGR (5y): -0.97%

Diluted Shares Growth Rate

Regression: -0.28% | CAGR (5y): -0.5%

Dividend Growth Rate

Regression: 3.86% | CAGR (5y): 0.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.39x)

Discount Rate