DCF Calculator

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

The Travelers Companies, Inc. (TRV)

Financial Services | Insurance - Property & Casualty

Today's Price

$396.22

Today's Fair Value

$215.75 -45.55%

Margin of Safety

-83.65%

Projected Value (5Y)

$347.47 -12.3%

Dividends Paid (5Y)

$27.60

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.77% | CAGR (5y): 0.36%

Diluted Shares Growth Rate

Regression: -3.01% | CAGR (5y): -2.22%

Dividend Growth Rate

Regression: 6.97% | CAGR (5y): 6.32%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.97x)

Discount Rate