American Integrity Insurance Group, Inc. (AII)
Insurance - Property & Casualty · Financial Services · $333M
Intrinsic Value (Consensus)
$133.39
Current Price
$17.01
Margin of Safety
+684.2%
684.2% Below Intrinsic Value
Value: $133
Price: $17
Valuation Model Estimates
Current Price: $17.01
DCF (Discounted Cash Flow)
$318.94
Graham Number
$46.78
Earnings Power Value
$54.85
Relative Value (P/E)
$113.00
Dividend Discount Model
$340.00
Consensus Value
$133.39
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)
- $5.65
- EPS (Forward)
- $6.78
- Book Value
- $17.21
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 29.6%
- Debt/Equity
- 0%
- Revenue Growth
- 345.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.9%
- Beta
- 0.35
Data last updated: 2026-06-12
Source: Yahoo Finance