Hamilton Insurance Group, Ltd. (HG)
Fire, Marine & Casualty Insurance · Financial Services · $11.0B
Intrinsic Value (Consensus)
$74.82
Current Price
$111.00
Margin of Safety
-32.6%
32.6% Above Intrinsic Value
Value: $75
Price: $111
Valuation Model Estimates
Current Price: $111.00
DCF (Discounted Cash Flow)
$338.22
Graham Number
$59.58
Earnings Power Value
$53.88
Relative Value (P/E)
$111.00
Dividend Discount Model
$666.67
Consensus Value
$74.82
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)
- $5.55
- EPS (Forward)
- $6.66
- Book Value
- $28.43
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- 5%
- Revenue Growth
- 24.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 1.8%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance