Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
732.47 USD1,120.57 USD1,555.57 USD
-71.06%
1,120.57 USDCurrent price is 71.1% below the base model value.
C
US
CB.US · Chubb Ltd
US · US
Latest price324.35 USD
30D-3.09%
Vs. base value-57.5%
Research summary
CB.US latest organized financial period shows revenue grew +6.54% YoY and net income grew +11.19% YoY. Current price is about 324 USD, while the model base case is about 763 USD; the current price sits -57.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue59B USD
Net income10B USD
Free cash flow13B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price324.35 USD
Base value763.25 USD
Vs. base-57.5%
Price date2026/04/29
519.07 USD763.25 USD944.63 USD
-57.5%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
519.07 USD763.25 USD944.63 USD
-57.5%
763.25 USDCurrent price is 57.5% below the base model value.Adjusted reference: 767.07 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-4.0%
Current price implies roughly -4.0% annualized FCF growth.
-4.0%Current price implies roughly -4.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Integration and restructuring costs | Restructuring | -62M USD | Medium |
| 2024/12/31 | Integration and restructuring costs | Restructuring | -62M USD | Medium |
| 2023/12/31 | Integration and restructuring costs | Restructuring | -164M USD | Medium |
| 2022/12/31 | Integration and restructuring costs | Restructuring | -114M USD | Medium |
| 2026/03/31 | Integration and restructuring costs | Restructuring | -7M USD | Medium |
| 2025/09/30 | Integration and restructuring costs | Restructuring | -3M USD | Medium |
| 2025/06/30 | Integration and restructuring costs | Restructuring | -3M USD | Medium |
| 2024/09/30 | Integration and restructuring costs | Restructuring | -44M USD | Medium |
| 2024/06/30 | Integration and restructuring costs | Restructuring | -33M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 59B USD | 10B USD | 10B USD | 13B USD | 25.68 | 25.84 |
| 2024/12/31 | Annual | 56B USD | 9B USD | 9B USD | 16B USD | 22.7 | 22.85 |
| 2023/12/31 | Annual | 50B USD | 9B USD | 9B USD | 13B USD | 21.8 | 22.19 |
| 2022/12/31 | Annual | 43B USD | 5B USD | 5B USD | 11B USD | 12.55 | 12.82 |
| 2021/12/31 | Annual | 41B USD | 9B USD | - | 11B USD | 19.27 | - |
Ad placement