看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 12.6x - 13.9x | 13.2x |
| Selected Fwd P/E Multiple | 9.9x - 10.9x | 10.4x |
| Fair Value | $44.98 - $49.71 | $47.34 |
| Upside | -6.4% - 3.4% | -1.5% |
| Benchmarks | - | Full Ticker |
| Employers Holdings, Inc. | - | NYSE:EIG |
| First American Financial Corporation | - | NYSE:FAF |
| Fidelity National Financial, Inc. | - | NYSE:FNF |
| Old Republic International Corporation | - | NYSE:ORI |
| Selective Insurance Group, Inc. | - | NasdaqGS:SIGI |
| CNA Financial Corporation | - | NYSE:CNA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| EIG | FAF | FNF | ORI | SIGI | CNA | |||
| NYSE:EIG | NYSE:FAF | NYSE:FNF | NYSE:ORI | NasdaqGS:SIGI | NYSE:CNA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.5% | -28.6% | 3.6% | -4.2% | -6.1% | -0.8% | ||
| 3Y CAGR | -0.2% | -52.7% | -23.1% | -17.8% | -20.6% | -6.8% | ||
| Latest Twelve Months | -16.0% | -27.1% | 145.6% | 9.2% | -34.9% | -20.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.9% | 7.0% | 11.1% | 10.8% | 8.0% | 7.9% | ||
| Prior Fiscal Year | 13.9% | 3.6% | 4.4% | 8.2% | 8.4% | 9.1% | ||
| Latest Fiscal Year | 13.5% | 2.1% | 9.3% | 10.4% | 4.1% | 6.7% | ||
| Latest Twelve Months | 12.0% | 2.5% | 9.3% | 9.4% | 4.5% | 6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.2x | 12.0x | 7.4x | 9.7x | 16.6x | 11.3x | ||
| Price / LTM Sales | 1.4x | 1.0x | 1.3x | 1.1x | 1.1x | 0.9x | ||
| LTM P/E Ratio | 11.3x | 39.7x | 13.9x | 11.9x | 24.0x | 13.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.3x | 13.9x | 39.7x | |||||
| Historical LTM P/E Ratio | 9.0x | 13.6x | 18.4x | |||||
| Selected P/E Multiple | 12.6x | 13.2x | 13.9x | |||||
| (x) LTM Net Income | 959 | 959 | 959 | |||||
| (=) Equity Value | 12,067 | 12,702 | 13,337 | |||||
| (/) Shares Outstanding | 270.2 | 270.2 | 270.2 | |||||
| Implied Value Range | 44.67 | 47.02 | 49.37 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 44.67 | 47.02 | 49.37 | 48.07 | ||||
| Upside / (Downside) | -7.1% | -2.2% | 2.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EIG | FAF | FNF | ORI | SIGI | CNA | |
| Value of Common Equity | 1,158 | 6,331 | 17,753 | 9,282 | 5,394 | 12,987 | |
| (/) Shares Outstanding | 24.0 | 102.9 | 275.0 | 243.8 | 60.8 | 270.2 | |
| Implied Stock Price | 48.15 | 61.53 | 64.56 | 38.07 | 88.76 | 48.07 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 48.15 | 61.53 | 64.56 | 38.07 | 88.76 | 48.07 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |