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)
$18,556.26
Method range
$205.45 – $18,556.26
median $286.73
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 | $18,556.26 | +6,332.43% |
| Exit multiple | $262.71 | -8.93% |
| Analyst target | $310.75 | +7.72% |
| Graham number | $205.45 | -28.78% |
- Forward DCF$18,556.26
- Exit multiple$262.71
- Analyst target$310.75
- Graham number$205.45
Stock price
$288.48
FCF / share (TTM)
$16.20
3Y FCF CAGR
17.3%
Fair value @ hist. growth
$1894.14
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
-5.0%
per year over your projection horizon
Margin of safety 84.8% vs hist-growth DCF
Historical 3Y CAGR
17.3%
Your model implies
-5.0%
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% | -4.2% | -5.4% | -6.9% | -8.7% | -10.9% |
| 5.0% | -4.2% | -5.4% | -6.9% | -8.7% | -10.9% |
| 5.5% | -2.7% | -3.8% | -5.0% | -6.4% | -8.2% |
| 6.5% | -0.1% | -0.9% | -1.9% | -2.9% | -4.2% |
| 7.5% | 2.2% | 1.5% | 0.7% | -0.1% | -1.0% |
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) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation