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)
$8,080.04
Method range
$372.08 – $8,080.04
median $420.10
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 | $8,080.04 | +2,065.82% |
| Exit multiple | $442.95 | +18.73% |
| Analyst target | $397.25 | +6.48% |
| Graham number | $372.08 | -0.27% |
- Forward DCF$8,080.04
- Exit multiple$442.95
- Analyst target$397.25
- Graham number$372.08
Stock price
$373.07
FCF / share (TTM)
$16.11
3Y FCF CAGR
-4.2%
Fair value @ hist. growth
$260.82
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
0.1%
per year over your projection horizon
Margin of safety -43.0% vs hist-growth DCF
Historical 3Y CAGR
-4.2%
Your model implies
0.1%
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% | -1.1% | -2.4% | -3.9% | -5.8% | -8.2% |
| 5.1% | -0.8% | -2.0% | -3.5% | -5.3% | -7.5% |
| 6.1% | 2.1% | 1.1% | 0.1% | -1.2% | -2.7% |
| 7.1% | 4.6% | 3.9% | 3.0% | 2.0% | 0.9% |
| 8.1% | 6.9% | 6.3% | 5.5% | 4.7% | 3.9% |
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
$2.27B
Total debt − cash
Beta
0.29
Vs market benchmark
Frequently asked questions
Everest 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
How this company returns cash to shareholders — buybacks, dividends, and stock splits.