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)
$543.51
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 | $543.51 | +373.86% |
| Exit multiple | — | — |
| Analyst target | — | — |
| Graham number | $75.25 | -34.39% |
- Forward DCF$543.51
- Exit multiple—
- Analyst target—
- Graham number$75.25
Stock price
$114.70
EPS (TTM)
$7.85
5Y EPS CAGR
17.2%
Fair value @ hist. growth
$543.51
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
-2.3%
per year over your projection horizon
Margin of safety 78.9% vs hist-growth DCF
Historical 5Y CAGR
17.2%
Your model implies
-2.3%
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% |
|---|---|---|---|---|---|
| 5.3% | -5.8% | -6.9% | -8.1% | -9.7% | -11.6% |
| 6.3% | -3.2% | -4.0% | -5.0% | -6.1% | -7.3% |
| 7.3% | -0.9% | -1.6% | -2.3% | -3.2% | -4.2% |
| 8.3% | 1.1% | 0.6% | -0.1% | -0.7% | -1.5% |
| 9.3% | 3.0% | 2.5% | 2.0% | 1.4% | 0.8% |
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
$8.99B
Total debt − cash
Beta
0.52
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
- Buybacks2.01% TTM
- Dividend Profile0.22% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.