Everest Re Group, Ltd.EGNYSE

Overview Intelligence Charts News Fundamentals Key Metrics Financials Growth Insiders

DCF Valuation

DCF Valuation Summary

Strong Buy

Fair Value: $1,703.43 per share(market-calibrated)

+411.8%

Upside to Fair Value

Current

$332.84

Pure Model

$1,904.31

Fair Value

$1,703.43

Bull Case

$2,216.77

Bear Case

$1,640.98

Market Reality Check

Model Terminal Growth

2.50%

Market-Implied Growth

0.50%

Calibrated Growth

1.80%

Fair value uses 65% model / 35% market-implied terminal growth. Pure model: $1,904.31.

What's Driving This Ratingfor EG

✓

CapEx already efficient

CapEx at 0.00% of revenue is already at or below sector maintenance level. No normalization needed — cash conversion is already strong.

↑

Margin expansion modeled

Current EBIT margin is 11.48% — below the sector mature average of 28.00%. Model expands margins as the business scales and operating leverage kicks in. Year 10 EBIT reaches $5.3B (24.54% margin).

→

Moderate revenue growth

Analyst consensus projects -2.13% revenue growth, fading to 2.50% by Year 10. Revenue reaches $21.5B (vs $17.3B today).

↔

Perpetuity and exit methods disagree

Perpetuity growth gives $2,491.72/share (34.2x terminal FCF) while exit multiple gives $1,316.90/share (14.7x terminal FCF). The base case averages both methods.

🎯

Market pricing in lower growth than model

The market implies only 0.50% perpetual growth — 200bps below the model's 2.50%. This suggests the market sees headwinds or risks not in the model.

✓

Strong cash flow conversion

Year 10 FCF/EBITDA conversion of 81.57% indicates efficient cash generation. FCF reaches $4.3B by Year 10 (19.86% FCF margin).

Weighted Average Cost of Capital (WACC)

Cost of Equity (CAPM)

Risk-Free Rate (Rf)4.50%

Beta (β)0.33

Market Risk Premium4.50%

*Using current implied premium (4.5% per Damodaran 2026), not historical (6.5%)

Cost of Equity (Re)5.97%

Cost of Debt

Pre-tax Cost of Debt3.30%

Tax Rate17.57%

After-tax Cost of Debt2.72%

Equity Weight (E/V)79.34%

Debt Weight (D/V)20.66%

WACC Calculation

WACC = (E/V × Re) + (D/V × Rd × (1-Tc))

WACC = (79.34% × 5.97%) + (20.66% × 2.72%)

= 5.50%

10-Year Free Cash Flow Projections(showing years 1, 3, 5, 7, 10)

Year	Year 1	Year 3	Year 5	Year 7	Year 10
Revenue	$16.9B	$17.7B	$19.0B	$20.0B	$21.5B
EBIT	$1.9B	$2.0B	$3.3B	$4.2B	$5.3B
Tax	$342M	$357M	$582M	$745M	$927M
NOPAT	$1.6B	$1.7B	$2.7B	$3.5B	$4.4B
+ Depreciation	-$32M	-$34M	-$36M	-$38M	-$41M
- Capex	--	--	--	--	--
- Δ NWC	-$26M	$84M	$33M	$35M	$37M
Free Cash Flow	$1.6B	$1.6B	$2.7B	$3.4B	$4.3B
Discount Factor	0.948	0.852	0.765	0.687	0.585
Present Value	$1.5B	$1.3B	$2.0B	$2.4B	$2.5B

FCF Formula: Free Cash Flow = NOPAT + Depreciation - Capex - Change in Net Working Capital

Terminal Value Calculation

Perpetuity Growth Method

Year 10 FCF$4.3B

Terminal Growth Rate2.50%

WACC5.50%

TV = FCF₁₀ × (1+g) / (WACC-g)

Terminal Value$145.9B

PV of Terminal Value$85.4B

Exit Multiple Method

Year 10 EBITDA$5.2B

Exit Multiple (EV/EBITDA)12.0x

TV = EBITDA₁₀ × Exit Multiple

Terminal Value$62.8B

PV of Terminal Value$36.8B

Valuation Summary

Perpetuity Growth Method

PV of Projected FCFs$20.0B

PV of Terminal Value$85.4B

Enterprise Value$105.5B

(-) Net Debt$2.3B

Equity Value$103.2B

Shares Outstanding41M

Price per Share$2,491.72

Exit Multiple Method

PV of Projected FCFs$20.0B

PV of Terminal Value$36.8B

Enterprise Value$56.8B

(-) Net Debt$2.3B

Equity Value$54.5B

Shares Outstanding41M

Price per Share$1,316.90

Pure Model Fair Value

$1,904.31

Average of perpetuity growth and exit multiple methods (before market calibration)

Sensitivity AnalysisPrice per Share

WACC ↓ / Growth →	1.50%	2.00%	2.50%	3.00%	3.50%
3.50%	$2,882.52	$2,762.54	$2,648.18	$2,539.16	$2,435.19
4.50%	$2,069.79	$2,301.14	$2,648.18	$2,539.16	$2,435.19
5.50%	$1,638.87	$1,752.63	$1,904.31	$2,116.66	$2,435.19
6.50%	$1,363.61	$1,428.63	$1,509.91	$1,614.41	$1,753.74
7.50%	$1,168.27	$1,209.03	$1,257.93	$1,317.71	$1,392.43

How to read: This table shows how the valuation changes with different WACC (discount rate) and terminal growth rate assumptions. Green = undervalued, Red = overvalued.

Scenario Analysis

Bear Case

$1,640.98

393.0% vs current

• -25% vs analyst consensus
• Terminal growth: 2.0%
• Beta: 0.41

Base Case

$1,904.31

472.1% vs current

• Analyst consensus
• Terminal growth: 2.5%
• Beta: 0.33

Bull Case

$2,216.77

566.0% vs current

• +25% vs analyst consensus
• Terminal growth: 3.0%
• Beta: 0.30

Key Assumptions & Drivers• Financial Services Sector

Growth Assumptions (Select Years)

Year 1 Revenue Growth-2.13%

Year 3 Revenue Growth7.16%

Year 5 Revenue Growth2.50%

Year 7 Revenue Growth2.50%

Year 10 Revenue Growth2.50%

Terminal Growth Rate2.50%

Margin & Efficiency

Current EBIT Margin11.48%

Terminal EBIT Margin28.00%

Tax Rate17.57%

Historical Capex / Rev0.00%

NWC / Revenue7.15%

Key Drivers: Revenue growth, operating margin expansion, capex efficiency, and working capital management are the primary drivers of cash flow generation. Terminal value assumptions significantly impact final valuation.

Institutional-Grade Methodology

Actual Company Data: Revenue, EBIT, Capex, NWC, Tax Rate, Interest Expense, Beta

Market Assumptions: Risk-free: 4.5% (10Y), MRP: 4.5% (Damodaran 2026), Exit: 12x EV/EBITDA (Financial Services sector)

This DCF model is for informational purposes only. Projections are based on assumptions that may not materialize. Past performance does not guarantee future results. Consult a financial advisor before making investment decisions.

Explore More

S&P 500 Screener

Filter and sort all 500 stocks

Market Movers

Today's biggest gainers and losers

Market Heatmap

Visual sector performance