Clover Health Investments, Corp. (CLOV) Simple Excess Return Model - Discounting Cash Flows
Clover Health Investments, Corp.
CLOV (NASDAQ)

Estimated Value

USD

Market Price USD

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

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value 9.23 Thou. USD
Book value of equity invested 0.676 USD
Next year's estimated book value 0.726 USD
Present value of future excess returns 9.23 Thou. USD
Excess Return per share 769.9 USD
Cost of Equity (the discount rate) 12.58%
Average historical Return on Equity 110,600%
Average historical Payout Ratio
Payout Ratio used 100%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 0.594 0.696 0.696 0.726 0.756 0.789 0.822
Ending Book Value 0.696 0.676 0.726 0.756 0.789 0.822 0.857
EPS -0.08 -0.058 770.0 802.6 836.7 872.1 909.1
Return on Equity -15.02% -7.36% 110,600% 110,600% 110,600% 110,600% 110,600%
Dividend per Share
769.9 802.6 836.6 872.1 909.1
Retained Earnings
0.03 0.031 0.032 0.033 0.035
Equity Cost per Share 0.075 0.088 0.088 0.091 0.095 0.099 0.103
Cost of Equity 12.58% 12.58% 12.58% 12.58% 12.58% 12.58% 12.58%
Excess Return -0.155 -0.145 769.9 802.5 836.6 872.0 909.0

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -238.9 -25.11 -43.01 -213.4 -339.6 -587.8 -136.4 -363.7 -201.9
Total Equity 153.4 336.1 341.1 286.4 347.7 539.3 -568.4 -0.018 -54.83
Return on Equity 110,600% -7.36% -15.02% -61.36% -62.96% 103.4% 773,590% 663.4%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 408.4 497.1 490 482.2 476.2 470.9 404.4 404.4 42.01
EPS -1.06 -0.058 -0.08 -0.45 -0.71 -1.25 -0.23 -0.9 -4.81
Dividend per Share
Book Value 0.161 0.676 0.696 0.594 0.73 1.15 -1.41 0.0 -1.31
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