Chubb Ltd (CB)
Fire, Marine & Casualty Insurance · Financial Services · $199.5B
Intrinsic Value (Consensus)
$443.05
Current Price
$513.60
Margin of Safety
-13.7%
13.7% Above Intrinsic Value
Value: $443
Price: $514
Valuation Model Estimates
Current Price: $513.60
DCF (Discounted Cash Flow)
$797.77
Graham Number
$331.21
Earnings Power Value
$249.32
Relative Value (P/E)
$513.60
Dividend Discount Model
$323.33
Consensus Value
$443.05
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.1%
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)
- $25.68
- EPS (Forward)
- $29.05
- Book Value
- $189.85
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 14.0%
- Debt/Equity
- 21%
- Revenue Growth
- 6.5%
- Earnings Growth
- 13.1%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance