DCF Calculator

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

Swiss Life Holding AG (SZLMY)

Financial Services | Insurance - Diversified

Today's Price

$58.55

Today's Fair Value

$22.97 -60.77%

Margin of Safety

-154.90%

Projected Value (5Y)

$36.99 -36.82%

Dividends Paid (5Y)

$17.22

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -20.09% | CAGR (5y): -14.01%

Diluted Shares Growth Rate

Regression: -2.09% | CAGR (5y): -2.21%

Dividend Growth Rate

Regression: 18.73% | CAGR (5y): 15.11%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.14x)

Discount Rate