DCF Calculator

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

W. R. Berkley Corporation (WRB)

Financial Services | Insurance - Property & Casualty

Today's Price

$73.86

Today's Fair Value

$650.79 +781.11%

Margin of Safety

+88.65%

Projected Value (5Y)

$1048.10 +1319.04%

Dividends Paid (5Y)

$16.42

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.52% | CAGR (5y): 46.93%

Diluted Shares Growth Rate

Regression: -0.96% | CAGR (5y): -1.23%

Dividend Growth Rate

Regression: 18.33% | CAGR (5y): 33.43%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.76x)

Discount Rate