ERIE
Erie Indemnity Co
Price:  
352.04 
USD
Volume:  
462,615.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERIE Intrinsic Value

-39.90 %
Upside

What is the intrinsic value of ERIE?

As of 2025-06-22, the Intrinsic Value of Erie Indemnity Co (ERIE) is 211.68 USD. This ERIE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 352.04 USD, the upside of Erie Indemnity Co is -39.90%.

The range of the Intrinsic Value is 181.63 - 255.53 USD

Is ERIE undervalued or overvalued?

Based on its market price of 352.04 USD and our intrinsic valuation, Erie Indemnity Co (ERIE) is overvalued by 39.90%.

352.04 USD
Stock Price
211.68 USD
Intrinsic Value
Intrinsic Value Details

ERIE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 181.63 - 255.53 211.68 -39.9%
DCF (Growth 10y) 227.52 - 314.91 263.16 -25.2%
DCF (EBITDA 5y) 258.56 - 332.46 294.65 -16.3%
DCF (EBITDA 10y) 304.97 - 397.24 349.11 -0.8%
Fair Value 184.06 - 184.06 184.06 -47.72%
P/E 198.58 - 278.61 247.26 -29.8%
EV/EBITDA 192.45 - 255.80 225.40 -36.0%
EPV 93.35 - 111.15 102.25 -71.0%
DDM - Stable 86.75 - 169.63 128.19 -63.6%
DDM - Multi 128.54 - 194.79 154.82 -56.0%

ERIE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,408.17
Beta 0.39
Outstanding shares (mil) 52.29
Enterprise Value (mil) 18,172.96
Market risk premium 4.60%
Cost of Equity 8.35%
Cost of Debt 5.00%
WACC 6.16%