DCF Calculator

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

Selective Insurance Group, Inc. (SIGI)

Financial Services | Insurance - Property & Casualty

Today's Price

$87.78

Today's Fair Value

$101.15 +15.23%

Margin of Safety

+13.22%

Projected Value (5Y)

$162.91 +85.59%

Dividends Paid (5Y)

$11.05

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 9.51% | CAGR (5y): 4.84%

Diluted Shares Growth Rate

Regression: 0.5% | CAGR (5y): 0.27%

Dividend Growth Rate

Regression: 9.66% | CAGR (5y): 11.46%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.81x)

Discount Rate