ERIE INDEMNITY CO (ERIE)
Insurance Agents, Brokers & Service · Financial Services · $573,577
Intrinsic Value (Consensus)
$138.10
Current Price
$225.64
Margin of Safety
-38.8%
38.8% Above Intrinsic Value
Value: $138
Price: $226
Valuation Model Estimates
Current Price: $225.64
DCF (Discounted Cash Flow)
$516.62
Graham Number
$102.17
Earnings Power Value
$145.53
Relative Value (P/E)
$166.61
Dividend Discount Model
Not applicable
—
Consensus Value
$138.10
Model Assumptions
Discount Rate
10.3%
Growth Rate
15.7%
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%.
Health Score
C
63
Profitability
22/25
Strength
18/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 24% (above 20% is excellent)
Strong earnings growth (16% YoY)
High free cash flow yield (101757.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $10.62
- EPS (Forward)
- $12.29
- Book Value
- $43.67
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 24.5%
- Debt/Equity
- —
- Revenue Growth
- 7.2%
- Earnings Growth
- 15.7%
- Dividend Yield
- N/A
- Beta
- 0.31
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance