DCF Calculator

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

Root, Inc. (ROOT)

Financial Services | Insurance - Property & Casualty

Today's Price

$49.78

Today's Fair Value

$10.79 -78.32%

Margin of Safety

-361.35%

Projected Value (5Y)

$17.38 -65.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -2.2% | CAGR (5y): -10.4%

Diluted Shares Growth Rate

Regression: 22.36% | CAGR (5y): 4.38%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.87x)

Discount Rate