DCF Calculator

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

Global Indemnity Group, LLC (GBLI)

Financial Services | Insurance - Property & Casualty

Today's Price

$25.77

Today's Fair Value

$26.60 +3.22%

Margin of Safety

+3.12%

Projected Value (5Y)

$42.84 +66.24%

Dividends Paid (5Y)

$8.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.45% | CAGR (5y): 0.15%

Diluted Shares Growth Rate

Regression: -3.86% | CAGR (5y): -0.04%

Dividend Growth Rate

Regression: 9.18% | CAGR (5y): 2.29%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.61x)

Discount Rate