DCF Calculator

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

The Hanover Insurance Group, Inc. (THG)

Financial Services | Insurance - Property & Casualty

Today's Price

$242.09

Today's Fair Value

$145.67 -39.83%

Margin of Safety

-66.19%

Projected Value (5Y)

$234.60 -3.09%

Dividends Paid (5Y)

$22.84

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.13% | CAGR (5y): 2.1%

Diluted Shares Growth Rate

Regression: -2.52% | CAGR (5y): -1.29%

Dividend Growth Rate

Regression: 9.01% | CAGR (5y): 6.3%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.9x)

Discount Rate