DCF Calculator

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

Sun Life Financial Inc. (SLF)

Financial Services | Insurance - Diversified

Today's Price

$81.24

Today's Fair Value

$45.51 -43.98%

Margin of Safety

-78.51%

Projected Value (5Y)

$73.29 -9.79%

Dividends Paid (5Y)

$16.18

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.32% | CAGR (5y): -3.07%

Diluted Shares Growth Rate

Regression: -0.75% | CAGR (5y): -0.56%

Dividend Growth Rate

Regression: 5.59% | CAGR (5y): 9.13%

Exit Price Multiple

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

Discount Rate