WHITE MOUNTAINS INSURANCE GROUP LTD (WTM)
Fire, Marine & Casualty Insurance · Financial Services · $21.3B
Intrinsic Value (Consensus)
$6938.94
Current Price
$8602.80
Margin of Safety
-19.3%
19.3% Above Intrinsic Value
Value: $6939
Price: $8603
Valuation Model Estimates
Current Price: $8602.80
DCF (Discounted Cash Flow)
$10372.37
Graham Number
$4604.45
Earnings Power Value
$4176.12
Relative Value (P/E)
$8602.80
Dividend Discount Model
$333.33
Consensus Value
$6938.94
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)
- $430.14
- EPS (Forward)
- $516.17
- Book Value
- $2190.60
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 20.4%
- Debt/Equity
- 15%
- Revenue Growth
- 66.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance