DCF Calculator

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

American Integrity Insurance Group, Inc. (AII)

Financial Services | Insurance - Property & Casualty

Today's Price

$25.99

Today's Fair Value

$55.55 +113.74%

Margin of Safety

+53.21%

Projected Value (5Y)

$89.46 +244.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 66.02% | CAGR (5y): 57%

Diluted Shares Growth Rate

Regression: -6.18% | CAGR (5y): -6.17%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.13x)

Discount Rate