As of 2024-12-13, the Intrinsic Value of Erie Indemnity Co (ERIE) is
196.31 USD. This ERIE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 410.77 USD, the upside of Erie Indemnity Co is
-52.20%.
The range of the Intrinsic Value is 163.99 - 246.56 USD
196.31 USD
Intrinsic Value
ERIE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.99 - 246.56 |
196.31 |
-52.2% |
| DCF (Growth 10y) |
221.22 - 328.21 |
263.21 |
-35.9% |
| DCF (EBITDA 5y) |
266.35 - 361.31 |
312.74 |
-23.9% |
| DCF (EBITDA 10y) |
328.30 - 453.98 |
388.25 |
-5.5% |
| Fair Value |
114.84 - 114.84 |
114.84 |
-72.04% |
| P/E |
185.44 - 271.05 |
211.70 |
-48.5% |
| EV/EBITDA |
203.78 - 291.53 |
249.99 |
-39.1% |
| EPV |
73.17 - 90.08 |
81.63 |
-80.1% |
| DDM - Stable |
88.89 - 192.95 |
140.92 |
-65.7% |
| DDM - Multi |
129.19 - 217.00 |
161.85 |
-60.6% |
ERIE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,479.16 |
| Beta |
0.59 |
| Outstanding shares (mil) |
52.29 |
| Enterprise Value (mil) |
21,281.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.21% |
| Cost of Debt |
5.00% |
| WACC |
5.59% |