DCF Calculator

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

Exzeo Group, Inc. (XZO)

Financial Services | Insurance - Diversified

Today's Price

$17.88

Today's Fair Value

$31.46 +75.95%

Margin of Safety

+43.17%

Projected Value (5Y)

$50.66 +183.33%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 32.28% | CAGR (5y): 16.92%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): 0.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.33x)

Discount Rate