Fair value (multi-method)
Four independent methods triangulate what RNR-PG 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)
$18,918.38
Method range
$205.45 – $18,918.38
median $272.08
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 | $18,918.38 | +6,051.12% |
| Exit multiple | $272.08 | -11.54% |
| Analyst target | — | — |
| Graham number | $205.45 | -33.20% |
- Forward DCF$18,918.38
- Exit multiple$272.08
- Analyst target—
- Graham number$205.45
Stock price
$307.56
FCF / share (TTM)
$16.20
3Y FCF CAGR
17.3%
Fair value @ hist. growth
$1929.61
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
-4.4%
per year over your projection horizon
Margin of safety 84.1% vs hist-growth DCF
Historical 3Y CAGR
17.3%
Your model implies
-4.4%
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 17% annual growth.
Cumulative FCF covers the current price by year 9.
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% | -3.5% | -4.7% | -6.2% | -8.0% | -10.3% |
| 5.0% | -3.5% | -4.7% | -6.2% | -8.0% | -10.3% |
| 5.5% | -2.1% | -3.2% | -4.4% | -5.9% | -7.8% |
| 6.5% | 0.6% | -0.3% | -1.2% | -2.3% | -3.6% |
| 7.5% | 2.9% | 2.2% | 1.4% | 0.6% | -0.4% |
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.
Net debt
$598M
Total debt − cash
Beta
0.19
Vs market benchmark
Frequently asked questions
RenaissanceRe Holdings (RNR-PG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation