ERIE
Erie Indemnity Co
Price:  
404.29 
USD
Volume:  
122,602.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERIE Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Erie Indemnity Co (ERIE) is 169.46 USD. This ERIE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 404.29 USD, the upside of Erie Indemnity Co is %.

The range of the Intrinsic Value is 145.28 - 204.83 USD

404.29 USD
Stock Price
169.46 USD
Intrinsic Value
Intrinsic Value Details

ERIE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 145.28 - 204.83 169.46 -58.1%
DCF (Growth 10y) 191.23 - 266.08 221.70 -45.2%
DCF (EBITDA 5y) 261.22 - 358.72 308.89 -23.6%
DCF (EBITDA 10y) 309.31 - 429.63 367.00 -9.2%
Fair Value 91.60 - 91.60 91.60 -77.34%
P/E 135.63 - 280.37 196.73 -51.3%
EV/EBITDA 193.35 - 282.71 240.45 -40.5%
EPV 71.49 - 84.36 77.93 -80.7%
DDM - Stable 69.92 - 138.04 103.98 -74.3%
DDM - Multi 110.52 - 167.72 133.10 -67.1%

ERIE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,140.32
Beta 0.13
Outstanding shares (mil) 52.29
Enterprise Value (mil) 20,996.27
Market risk premium 4.60%
Cost of Equity 7.55%
Cost of Debt 5.00%
WACC 5.76%