Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
829.59 USD1,435.60 USD1,938.69 USD
-83.76%
1,435.60 USDCurrent price is 83.8% below the base model value.
A
Financial ServicesInsurance - Property & CasualtyUnited States
AIZ.US · Assurant, Inc.
NYQ · US · USD
Latest price233.10 USD
30D-4.04%
Vs. base value-41.3%
Research summary
AIZ.US latest organized financial period shows revenue grew +7.89% YoY and net income grew +14.8% YoY. Current price is about 233 USD, while the model base case is about 397 USD; the current price sits -41.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue13B USD
Net income873M USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price233.10 USD
Base value396.86 USD
Vs. base-41.3%
Price date2026/04/28
285.08 USD396.86 USD485.55 USD
-41.26%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
361.85 USD585.42 USD762.80 USD
-60.18%
585.42 USDCurrent price is 60.2% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-8.1%
Current price implies roughly -8.1% annualized FCF growth.
-8.1%Current price implies roughly -8.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
178.58 USD178.58 USD178.58 USD
+30.53%
178.58 USDCurrent price is 30.5% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 13B USD | 873M USD | 2B USD | 16.93 |
| 2024/12/30 | Annual | 12B USD | 760M USD | 1B USD | 14.46 |
| 2023/12/30 | Annual | 11B USD | 643M USD | 936M USD | 11.95 |
| 2022/12/30 | Annual | 10B USD | 277M USD | 411M USD | 5.05 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement