DCF Calculator

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

Ategrity Specialty Holdings LLC (ASIC)

Financial Services | Insurance - Property & Casualty

Today's Price

$27.03

Today's Fair Value

$2.24 -91.71%

Margin of Safety

-1106.70%

Projected Value (5Y)

$3.60 -86.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.87% | CAGR (5y): -22.32%

Diluted Shares Growth Rate

Regression: -2.32% | CAGR (5y): -2.32%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.54x)

Discount Rate