DCF Calculator

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

TWFG, Inc. Common Stock (TWFG)

Financial Services | Insurance - Brokers

Today's Price

$26.96

Today's Fair Value

$134.78 +399.93%

Margin of Safety

+80.00%

Projected Value (5Y)

$217.07 +705.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 86.18% | CAGR (5y): 143.53%

Diluted Shares Growth Rate

Regression: -50.96% | CAGR (5y): -55.3%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.44x)

Discount Rate