Fair value (multi-method)
Four independent methods triangulate what L 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)
$529.28
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 | $529.28 | +392.04% |
| Exit multiple | — | — |
| Analyst target | — | — |
| Graham number | $75.25 | -30.04% |
- Forward DCF$529.28
- Exit multiple—
- Analyst target—
- Graham number$75.25
Stock price
$107.57
EPS (TTM)
$7.85
5Y EPS CAGR
17.2%
Fair value @ hist. growth
$529.28
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 EPS growth
-2.9%
per year over your projection horizon
Margin of safety 79.7% vs hist-growth DCF
Historical 5Y CAGR
17.2%
Your model implies
-2.9%
Analyst consensus for next year implies -100% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
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.
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% |
|---|---|---|---|---|---|
| 5.4% | -6.3% | -7.3% | -8.5% | -9.9% | -11.7% |
| 6.4% | -3.7% | -4.5% | -5.4% | -6.5% | -7.7% |
| 7.4% | -1.5% | -2.2% | -2.9% | -3.7% | -4.6% |
| 8.4% | 0.5% | -0.1% | -0.7% | -1.3% | -2.1% |
| 9.4% | 2.3% | 1.9% | 1.3% | 0.8% | 0.2% |
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.
Net debt
$9.0B
Total debt − cash
Beta
0.56
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Loews (L) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation