DCF Calculator

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

SCOR Se (SCRYY)

Financial Services | Insurance - Reinsurance

Today's Price

$3.81

Today's Fair Value

$0.80 -79%

Margin of Safety

-376.25%

Projected Value (5Y)

$1.29 -66.14%

Dividends Paid (5Y)

$1.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -17.17% | CAGR (5y): -37.9%

Diluted Shares Growth Rate

Regression: -0.62% | CAGR (5y): -0.99%

Dividend Growth Rate

Regression: 2.12% | CAGR (5y): 0.2%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.12x)

Discount Rate