DCF Calculator

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

Safety Insurance Group, Inc. (SAFT)

Financial Services | Insurance - Property & Casualty

Today's Price

$103.64

Today's Fair Value

$66.82 -35.53%

Margin of Safety

-55.10%

Projected Value (5Y)

$107.62 +3.84%

Dividends Paid (5Y)

$19.40

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.81% | CAGR (5y): -0.97%

Diluted Shares Growth Rate

Regression: -0.28% | CAGR (5y): -0.5%

Dividend Growth Rate

Regression: 3.83% | CAGR (5y): 0.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.38x)

Discount Rate