DCF Calculator

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

American International Group, Inc. (AIG)

Financial Services | Insurance - Diversified

Today's Price

$74.54

Today's Fair Value

$50.87 -31.75%

Margin of Safety

-46.53%

Projected Value (5Y)

$81.93 +9.91%

Dividends Paid (5Y)

$12.40

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -7.59% | CAGR (5y): -9.49%

Diluted Shares Growth Rate

Regression: -6.46% | CAGR (5y): -8.08%

Dividend Growth Rate

Regression: 14.23% | CAGR (5y): 8.22%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate