DCF Calculator

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

Hamilton Insurance Group, Ltd. (HG)

Financial Services | Insurance - Reinsurance

Today's Price

$33.66

Today's Fair Value

$35.90 +6.65%

Margin of Safety

+6.24%

Projected Value (5Y)

$57.82 +71.78%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.28% | CAGR (5y): 17.48%

Diluted Shares Growth Rate

Regression: -0.32% | CAGR (5y): -0.26%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.87x)

Discount Rate