DCF Calculator

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

Kinsale Capital Group, Inc. (KNSL)

Financial Services | Insurance - Property & Casualty

Today's Price

$358.19

Today's Fair Value

$1202.38 +235.68%

Margin of Safety

+70.21%

Projected Value (5Y)

$1936.44 +440.62%

Dividends Paid (5Y)

$7.24

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 29.85% | CAGR (5y): 26.43%

Diluted Shares Growth Rate

Regression: 1.22% | CAGR (5y): 0.35%

Dividend Growth Rate

Regression: 22.84% | CAGR (5y): 16.98%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 7.52x)

Discount Rate