DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Erie Indemnity Company (ERIE)

Financial Services | Insurance - Property & Casualty

Today's Price

$268.95

Today's Fair Value

$408.72 +51.97%

Margin of Safety

+34.20%

Projected Value (5Y)

$658.25 +144.75%

Dividends Paid (5Y)

$31.19

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.6% | CAGR (5y): 14.67%

Diluted Shares Growth Rate

Regression: -1.59% | CAGR (5y): 0%

Dividend Growth Rate

Regression: 6.15% | CAGR (5y): -0.96%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.3x)

Discount Rate