Arch Capital Group Ltd. (ACGLO) Two-Stage Dividend Discount Model - Discounting Cash Flows
Arch Capital Group Ltd.
ACGLO (NASDAQ)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Results

Sum of discounted dividends 15.22 USD
Discounted terminal value 303.5 USD
Terminal value 415.4 USD
Dividend in stable phase 9.28 USD
EPS in stable phase 12.48 USD
Average historical Dividend Growth Rate
Average historical Payout Ratio 30.55%
Average historical Return on Equity 16.52%

Historical and Projected Dividends

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Earnings Per Share 11.47 9.99 11.98 11.98 11.98 11.98 11.98
Dividend per Share 1.36 1.36 3.66 3.66 3.66 3.66 3.66
Dividend Growth Rate 0% 0% 169% 0% 0% 0% 0%
Discounted Dividend 1.36 1.36 3.44 3.23 3.03 2.85 2.67

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017
Net Income 2,286 3,766 4,312 4,443 1,476 2,157 1,406 1,636 758 619.3
Equity 14,490 21,545 20,820 18,353 12,910 13,546 13,106 11,497 9,440 9,197
Return on Equity 16.52% 18.09% 23.49% 34.41% 10.9% 16.46% 12.22% 17.33% 8.24% 7.5%
Common Dividends 526.8 527.5 506.6 501.4 501.3 532.8 548.2 546.5 549.9
Payout Ratio 30.55% 13.61% 11.86% 11.39% 34.87% 25.47% 40.24% 34.26% 72.73%
Shares Outstanding 389.2 387.8 372.5 368.7 368.6 391.7 403.1 401.8 404.3 404.1
Reference Market Price 23.28 20.51 21.21 23.82 20.3 25.72 26.5 25.79 20.33 25.34
EPS 5.92 9.99 11.47 11.94 3.9 5.34 3.38 3.97 1.87 1.4
Dividend per Share 1.36 1.36 1.36 1.36 1.36 1.36 1.36 1.36 1.36
Dividend Growth Rate
0% 0% 0% 0% 0% 0% 0%
Dividend Yield 5.98% 6.63% 6.41% 5.71% 6.7% 5.29% 5.13% 5.27% 6.69%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us