RLI CORP (RLI)
Fire, Marine & Casualty Insurance · Financial Services · $8.0B
Intrinsic Value (Consensus)
$105.11
Current Price
$87.40
Margin of Safety
+20.3%
20.3% Below Intrinsic Value
Value: $105
Price: $87
Valuation Model Estimates
Current Price: $87.40
DCF (Discounted Cash Flow)
$247.01
Graham Number
$43.61
Earnings Power Value
$42.43
Relative Value (P/E)
$87.40
Dividend Discount Model
$2333.33
Consensus Value
$105.11
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.8%
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)
- $4.37
- EPS (Forward)
- $5.11
- Book Value
- $19.34
- P/E Ratio
- 20.0
- Forward P/E
- 17.1
- PEG Ratio
- —
- ROE
- 22.7%
- Debt/Equity
- 6%
- Revenue Growth
- 6.3%
- Earnings Growth
- 16.8%
- Dividend Yield
- 8.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance