Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
1,444.55 USD1,961.10 USD2,486.53 USD
-82.59%
1,961.10 USDCurrent price is 82.6% below the base model value.
E
US
EG.US · EVEREST GROUP, LTD.
US · US
Latest price341.38 USD
30D-0.22%
Vs. base value-72.4%
Research summary
EG.US latest organized financial period shows revenue grew +1.24% YoY and net income grew +15.88% YoY. Current price is about 341 USD, while the model base case is about 1,236 USD; the current price sits -72.4% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price341.38 USD
Base value1,235.76 USD
Vs. base-72.4%
Price date2026/04/29
995.33 USD1,235.76 USD1,563.27 USD
-72.37%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
546.10 USD510.43 USD640.00 USD
-33.12%
510.43 USDCurrent price is 33.1% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:27
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.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
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 | 17B USD | 2B USD | - | 3B USD | 37.8 | - |
| 2024/12/31 | Annual | 17B USD | 1B USD | - | 5B USD | 31.78 | - |
| 2023/12/31 | Annual | 15B USD | 3B USD | - | 5B USD | 60.19 | - |
| 2022/12/31 | Annual | 12B USD | 597M USD | - | 4B USD | 15.19 | - |
| 2021/12/31 | Annual | 12B USD | 1B USD | - | 4B USD | 34.62 | - |
Ad placement