DCF Calculator

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

Hippo Holdings Inc. (HIPO)

Financial Services | Insurance - Property & Casualty

Today's Price

$31.53

Today's Fair Value

$11.04 -64.99%

Margin of Safety

-185.60%

Projected Value (5Y)

$17.78 -43.61%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.66% | CAGR (5y): 17.85%

Diluted Shares Growth Rate

Regression: 78.94% | CAGR (5y): 49.53%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate