DCF Calculator

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

Stewart Information Services Corporation (STC)

Financial Services | Insurance - Property & Casualty

Today's Price

$62.84

Today's Fair Value

$66.02 +5.06%

Margin of Safety

+4.82%

Projected Value (5Y)

$106.32 +69.19%

Dividends Paid (5Y)

$16.09

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10.69% | CAGR (5y): 8.04%

Diluted Shares Growth Rate

Regression: 2.44% | CAGR (5y): 3.11%

Dividend Growth Rate

Regression: 25.89% | CAGR (5y): 10.45%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.24x)

Discount Rate