As of 2025-12-14, the Intrinsic Value of Erie Indemnity Co (ERIE) is 239.37 USD. This ERIE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 287.33 USD, the upside of Erie Indemnity Co is -16.70%.
The range of the Intrinsic Value is 204.69 - 290.79 USD
Based on its market price of 287.33 USD and our intrinsic valuation, Erie Indemnity Co (ERIE) is overvalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 204.69 - 290.79 | 239.37 | -16.7% |
| DCF (Growth 10y) | 278.17 - 390.87 | 323.68 | 12.7% |
| DCF (EBITDA 5y) | 228.76 - 288.88 | 258.24 | -10.1% |
| DCF (EBITDA 10y) | 300.63 - 382.56 | 340.02 | 18.3% |
| Fair Value | 194.18 - 194.18 | 194.18 | -32.42% |
| P/E | 149.19 - 253.39 | 205.67 | -28.4% |
| EV/EBITDA | 160.01 - 210.44 | 186.26 | -35.2% |
| EPV | 106.31 - 125.35 | 115.83 | -59.7% |
| DDM - Stable | 102.29 - 205.83 | 154.06 | -46.4% |
| DDM - Multi | 157.12 - 244.20 | 191.07 | -33.5% |
| Market Cap (mil) | 15,024.48 |
| Beta | 0.21 |
| Outstanding shares (mil) | 52.29 |
| Enterprise Value (mil) | 14,483.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.00% |
| WACC | 5.71% |