ERIE INDEMNITY CO (ERIE)
Insurance Agents, Brokers & Service · Financial Services · $25M
Intrinsic Value (Consensus)
$7293.49
Current Price
$9820.00
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $7293
Price: $9820
Valuation Model Estimates
Current Price: $9820.00
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$99616.84
Earnings Power Value
$4766.99
Relative Value (P/E)
$9820.00
Dividend Discount Model
Not applicable
—
Consensus Value
$7293.49
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
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)
- $491.00
- EPS (Forward)
- $515.55
- Book Value
- $898258.85
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 24.5%
- Debt/Equity
- —
- Revenue Growth
- 7.2%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance