CNO Financial Group, Inc. (CNO)
Accident & Health Insurance · Financial Services · $4.3B
Intrinsic Value (Consensus)
$35.49
Current Price
$46.00
Margin of Safety
-22.8%
22.8% Above Intrinsic Value
Value: $35
Price: $46
Valuation Model Estimates
Current Price: $46.00
DCF (Discounted Cash Flow)
$287.15
Graham Number
$38.15
Earnings Power Value
$22.33
Relative Value (P/E)
$46.00
Dividend Discount Model
$223.33
Consensus Value
$35.49
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)
- $2.30
- EPS (Forward)
- $2.76
- Book Value
- $28.13
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 8.7%
- Debt/Equity
- 35%
- Revenue Growth
- 277.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance