DCF Calculator

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

Universal Insurance Holdings, Inc. (UVE)

Financial Services | Insurance - Property & Casualty

Today's Price

$44.09

Today's Fair Value

$30.25 -31.39%

Margin of Safety

-45.75%

Projected Value (5Y)

$48.72 +10.5%

Dividends Paid (5Y)

$4.33

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.1% | CAGR (5y): 5.79%

Diluted Shares Growth Rate

Regression: -2.51% | CAGR (5y): -2.06%

Dividend Growth Rate

Regression: 4.83% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.49x)

Discount Rate