DCF Calculator

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

Tokio Marine Holdings, Inc. (TKOMY)

Financial Services | Insurance - Property & Casualty

Today's Price

$3.77

Today's Fair Value

$5.69 +50.93%

Margin of Safety

+33.74%

Projected Value (5Y)

$9.16 +142.97%

Dividends Paid (5Y)

$0.30

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.47% | CAGR (5y): 23.07%

Diluted Shares Growth Rate

Regression: -1.87% | CAGR (5y): -1.89%

Dividend Growth Rate

Regression: 12.61% | CAGR (5y): 2.85%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.08x)

Discount Rate