DCF Calculator

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

Mount Logan Capital Inc. (MLCI)

Financial Services | Asset Management

Today's Price

$3.15

Today's Fair Value

$4.32 +37.14%

Margin of Safety

+27.08%

Projected Value (5Y)

$6.95 +120.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.93% | CAGR (5y): -2.92%

Diluted Shares Growth Rate

Regression: -12.4% | CAGR (5y): -17.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.53x)

Discount Rate