PROGRESSIVE CORP/OH/ (PGR)
Fire, Marine & Casualty Insurance · Financial Services · $226.2B
Intrinsic Value (Consensus)
$240.22
Current Price
$384.60
Margin of Safety
-37.5%
37.5% Above Intrinsic Value
Value: $240
Price: $385
Valuation Model Estimates
Current Price: $384.60
DCF (Discounted Cash Flow)
$1371.52
Graham Number
$149.36
Earnings Power Value
$186.70
Relative Value (P/E)
$384.60
Dividend Discount Model
$33.33
Consensus Value
$240.22
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)
- $19.23
- EPS (Forward)
- $23.08
- Book Value
- $51.56
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 37.3%
- Debt/Equity
- 9%
- Revenue Growth
- 16.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance