Assured Guaranty Ltd. (AGO)
Insurance - Specialty · Financial Services · $3.4B
Intrinsic Value (Consensus)
$166.84
Current Price
$76.46
Margin of Safety
+118.2%
118.2% Below Intrinsic Value
Value: $167
Price: $76
Valuation Model Estimates
Current Price: $76.46
DCF (Discounted Cash Flow)
$231.52
Graham Number
$171.22
Earnings Power Value
$99.61
Relative Value (P/E)
$205.20
Dividend Discount Model
$126.67
Consensus Value
$166.84
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $10.26
- EPS (Forward)
- $12.31
- Book Value
- $127.00
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.9%
- Debt/Equity
- 30%
- Revenue Growth
- N/A
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.2%
- Beta
- 0.76
Data last updated: 2026-06-12
Source: Yahoo Finance