SAFETY INSURANCE GROUP INC (SAFT)
Fire, Marine & Casualty Insurance · Financial Services · $2.0B
Intrinsic Value (Consensus)
$98.19
Current Price
$134.00
Margin of Safety
-26.7%
26.7% Above Intrinsic Value
Value: $98
Price: $134
Valuation Model Estimates
Current Price: $134.00
DCF (Discounted Cash Flow)
$610.60
Graham Number
$95.51
Earnings Power Value
$65.05
Relative Value (P/E)
$134.00
Dividend Discount Model
$1200.00
Consensus Value
$98.19
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)
- $6.70
- EPS (Forward)
- $8.04
- Book Value
- $60.52
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.1%
- Debt/Equity
- 6%
- Revenue Growth
- 12.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 2.7%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance