DCF Calculator

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

NMI Holdings, Inc. (NMIH)

Financial Services | Insurance - Specialty

Today's Price

$42.84

Today's Fair Value

$68069.93 +158793.39%

Margin of Safety

+99.94%

Projected Value (5Y)

$109627.30 +255799.39%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 40.62% | CAGR (5y): 350%

Diluted Shares Growth Rate

Regression: 3.93% | CAGR (5y): -0.06%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate