Fair value (multi-method)
Four independent methods triangulate what EG is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$8,158.82
Method range
$356.75 – $8,158.82
median $403.10
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $8,158.82 | +2,339.76% |
| Exit multiple | $434.11 | +29.81% |
| Analyst target | $356.75 | +6.68% |
| Graham number | $372.08 | +11.26% |
- Forward DCF$8,158.82
- Exit multiple$434.11
- Analyst target$356.75
- Graham number$372.08
Stock price
$334.41
FCF / share (TTM)
$16.11
3Y FCF CAGR
-4.2%
Fair value @ hist. growth
$262.80
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
-1.3%
per year over your projection horizon
Margin of safety -27.2% vs hist-growth DCF
Historical 3Y CAGR
-4.2%
Your model implies
-1.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | -2.4% | -3.7% | -5.2% | -7.0% | -9.3% |
| 5.1% | -2.2% | -3.4% | -4.9% | -6.6% | -8.9% |
| 6.1% | 0.7% | -0.3% | -1.3% | -2.6% | -4.0% |
| 7.1% | 3.2% | 2.4% | 1.6% | 0.6% | -0.5% |
| 8.1% | 5.4% | 4.8% | 4.1% | 3.3% | 2.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.10
Low vs growth
Net debt
$2.3B
Total debt − cash
Beta
0.30
Vs market benchmark
Frequently asked questions
Everest Re Group (EG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation