DCF Calculator

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

Stewart Information Services Corporation (STC)

Financial Services | Insurance - Property & Casualty

Today's Price

$44.50

Today's Fair Value

$63.98 +43.78%

Margin of Safety

+30.45%

Projected Value (5Y)

$103.04 +131.55%

Dividends Paid (5Y)

$16.12

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.64% | CAGR (5y): 6.7%

Diluted Shares Growth Rate

Regression: 2.44% | CAGR (5y): 3.11%

Dividend Growth Rate

Regression: 26.1% | CAGR (5y): 10.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.23x)

Discount Rate