DCF Calculator

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

The Progressive Corporation (PGR)

Financial Services | Insurance - Property & Casualty

Today's Price

$203.84

Today's Fair Value

$385.59 +89.16%

Margin of Safety

+47.14%

Projected Value (5Y)

$621.00 +204.65%

Dividends Paid (5Y)

$106.31

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 14.68% | CAGR (5y): 12.84%

Diluted Shares Growth Rate

Regression: 0.02% | CAGR (5y): 0.02%

Dividend Growth Rate

Regression: 13.87% | CAGR (5y): 23.19%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.67x)

Discount Rate