Discounted Cash Flow
International General Insurance Holdings Ltd. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $2.7b | $-267.7m | $-111.5m | -10.1% | — |
| 2018 | $2.5b (-4.6%) | $-146.8m (45.2%) | $-304.5m (-173.1%) | -5.8% (42.5%) | — |
| 2019 | $2.6b (2.4%) | $-238.3m (-62.3%) | $-337.8m (-10.9%) | -9.2% (-58.5%) | — |
| 2020 | $2.8b (9.2%) | $-56.4m (76.3%) | $-56.4m (83.3%) | -2.0% (78.3%) | — |
| 2021 | $350.4m (-87.6%) | $-173.0m (-206.8%) | $172.9m (406.6%) | -49.4% (-2378.4%) | $0.98 |
| 2022 | $397.8m (13.5%) | $-157.6m (8.9%) | $153.6m (-11.2%) | -39.6% (19.8%) | $1.85 (88.8%) |
| 2023 | $472.0m (18.6%) | $-189.1m (-20.0%) | $193.4m (25.9%) | -40.1% (-1.2%) | $2.58 (39.5%) |
| 2024 | $539.0m (14.2%) | $-216.1m (-14.3%) | $202.8m (4.9%) | -40.1% (-0.1%) | $3.01 (16.7%) |
| 2025 | $516.9m (-4.1%) | $-215.8m (0.2%) | $107.2m (-47.2%) | -41.7% (-4.1%) | $2.92 (-3.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.