Fair value (multi-method)
Four independent methods triangulate what RLI 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)
$537.07
Method range
$47.41 – $537.07
median $55.96
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 | $537.07 | +810.45% |
| Exit multiple | $47.41 | -19.63% |
| Analyst target | $58.50 | -0.83% |
| Graham number | $53.43 | -9.43% |
- Forward DCF$537.07
- Exit multiple$47.41
- Analyst target$58.50
- Graham number$53.43
Stock price
$58.99
EPS (TTM)
$4.76
5Y EPS CAGR
20.3%
Fair value @ hist. growth
$537.07
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
-6.8%
per year over your projection horizon
Margin of safety 89.0% vs hist-growth DCF
Historical 5Y CAGR
20.3%
Your model implies
-6.8%
Next-year analyst consensus
-41.6%
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% |
|---|---|---|---|---|---|
| 5.0% | -8.5% | -9.6% | -11.0% | -12.6% | -14.7% |
| 5.3% | -7.6% | -8.6% | -9.8% | -11.2% | -13.0% |
| 6.3% | -5.1% | -5.9% | -6.8% | -7.8% | -9.0% |
| 7.3% | -2.9% | -3.5% | -4.3% | -5.0% | -5.9% |
| 8.3% | -0.9% | -1.5% | -2.1% | -2.7% | -3.4% |
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
0.04
Low vs growth
Net debt
$48.4M
Total debt − cash
Beta
0.33
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
RLI (RLI) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks
- Dividend Profile7.90% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History11 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.