Fair value (multi-method)
Four independent methods triangulate what RNR 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)
$17,886.22
Method range
$276.61 – $17,886.22
median $324.24
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 | $17,886.22 | +5,494.86% |
| Exit multiple | $276.61 | -13.48% |
| Analyst target | $329.71 | +3.13% |
| Graham number | $318.78 | -0.28% |
- Forward DCF$17,886.22
- Exit multiple$276.61
- Analyst target$329.71
- Graham number$318.78
Stock price
$319.69
EPS (TTM)
$58.20
5Y EPS CAGR
29.9%
Fair value @ hist. growth
$17,886.22
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
-18.9%
per year over your projection horizon
Margin of safety 98.2% vs hist-growth DCF
Historical 5Y CAGR
29.9%
Your model implies
-18.9%
Next-year analyst consensus
-28.8%
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% | -18.5% | -19.4% | -20.4% | -21.7% | -23.5% |
| 5.0% | -18.5% | -19.4% | -20.4% | -21.7% | -23.5% |
| 5.5% | -17.3% | -18.1% | -18.9% | -20.0% | -21.3% |
| 6.5% | -15.4% | -16.0% | -16.6% | -17.4% | -18.2% |
| 7.5% | -13.7% | -14.1% | -14.6% | -15.2% | -15.9% |
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
0.04
Low vs growth
Net debt
$598M
Total debt − cash
Beta
0.17
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
RenaissanceRe Holdings (RNR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks12.64% TTM
- Dividend Profile0.51% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.