DCF Calculator

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

The Hanover Insurance Group, Inc. (THG)

Financial Services | Insurance - Property & Casualty

Today's Price

$219.91

Today's Fair Value

$52.69 -76.04%

Margin of Safety

-317.37%

Projected Value (5Y)

$84.86 -61.41%

Dividends Paid (5Y)

$22.83

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -0.98% | CAGR (5y): -12.76%

Diluted Shares Growth Rate

Regression: -2.52% | CAGR (5y): -1.29%

Dividend Growth Rate

Regression: 8.94% | CAGR (5y): 6.3%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.89x)

Discount Rate