DCF Calculator

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

W. R. Berkley Corporation (WRB)

Financial Services | Insurance - Property & Casualty

Today's Price

$69.57

Today's Fair Value

$79.06 +13.64%

Margin of Safety

+12.00%

Projected Value (5Y)

$127.33 +83.02%

Dividends Paid (5Y)

$16.33

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.7% | CAGR (5y): 9.16%

Diluted Shares Growth Rate

Regression: -0.96% | CAGR (5y): -1.23%

Dividend Growth Rate

Regression: 17.91% | CAGR (5y): 33.43%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.77x)

Discount Rate