Assurant, Inc. 5.25% Subordinat (AIZN)
Insurance - Diversified · Financial Services · $12.8B
Intrinsic Value (Consensus)
$252.12
Current Price
$19.08
Margin of Safety
+1221.4%
1221.4% Below Intrinsic Value
Value: $252
Price: $19
Valuation Model Estimates
Current Price: $19.08
DCF (Discounted Cash Flow)
$1221.35
Graham Number
$212.20
Earnings Power Value
$164.37
Relative Value (P/E)
$338.60
Dividend Discount Model
$293.33
Consensus Value
$252.12
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.1%
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)
- $16.93
- EPS (Forward)
- $19.82
- Book Value
- $118.21
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 14.9%
- Debt/Equity
- 34%
- Revenue Growth
- 7.9%
- Earnings Growth
- 17.1%
- Dividend Yield
- 0.3%
- Beta
- 0.56
Data last updated: 2026-06-12
Source: Yahoo Finance