DCF Calculator

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

Trupanion, Inc. (TRUP)

Financial Services | Insurance - Property & Casualty

Today's Price

$30.13

Today's Fair Value

$44.79 +48.66%

Margin of Safety

+32.73%

Projected Value (5Y)

$72.13 +139.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 26.05% | CAGR (5y): 4.15%

Diluted Shares Growth Rate

Regression: 5.11% | CAGR (5y): 3.96%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.9x)

Discount Rate