DCF Calculator

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

Horace Mann Educators Corporation (HMN)

Financial Services | Insurance - Property & Casualty

Today's Price

$48.53

Today's Fair Value

$30.36 -37.44%

Margin of Safety

-59.85%

Projected Value (5Y)

$48.89 +0.74%

Dividends Paid (5Y)

$7.94

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.42% | CAGR (5y): -3.72%

Diluted Shares Growth Rate

Regression: -0.1% | CAGR (5y): -0.19%

Dividend Growth Rate

Regression: 5.49% | CAGR (5y): 3.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate