DCF Calculator

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

Kingsway Corporation (KWY)

Financial Services | Insurance - Diversified

Today's Price

$9.77

Today's Fair Value

$3.69 -62.23%

Margin of Safety

-164.77%

Projected Value (5Y)

$5.94 -39.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -10.84% | CAGR (5y): -9.18%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.9x)

Discount Rate