DCF Calculator

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

NI Holdings, Inc. (NODK)

Financial Services | Insurance - Property & Casualty

Today's Price

$15.06

Today's Fair Value

$7.94 -47.28%

Margin of Safety

-89.67%

Projected Value (5Y)

$12.78 -15.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.65% | CAGR (5y): -6.6%

Diluted Shares Growth Rate

Regression: -0.92% | CAGR (5y): -0.88%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.16x)

Discount Rate