L
NYSELOEWS CORP
Financials, Multi-line Insurance
$115.53
close 7 Aug 2026
+23.32%
52-week change
$23.62B
market cap
$93.25
$121.01
52-week range
Expected price
Expected price
$97.99 – $119.77
Current price
$115.53
Signal
Appears fairly valued
A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.
Current multiples
P/E (TTM)14.18x
P/S (TTM)1.26x
P/B1.24x
EV/EBITDA (TTM)—
FCF yield (TTM)7.48%
PEG (TTM, GAAP)0.43
Context
P/E, own 5-year average13.25x
P/E, sector median16.04x*
Price at 5-year median P/E$108.33*
Indicated dividend yield0.22%
Forward — analyst consensus
Forward P/E (this FY)—*
Forward P/E (next FY)—
Forward PEG—*
Consensus EPS (this FY)—
EPS growth (this FY→next FY)—
Revenue growth (this FY)—
Street view
Price target (mean)—*
Target upside—
5-year history
Dashed line: average of month-end values
P/E (TTM)
P/S (TTM)
P/B
FCF yield (TTM)
Dividend yield
period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026
Discounted cash flow
Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.
Free cash flow, last ten years and TTM
5Y CAGR +21.14%10Y CAGR +3.09%
Assumptions
As filed — not assumptions
Current price$115.53
Cash & equivalents$508.00M
Total debt$8.94B
Shares outstanding204.43M
Result
DCF price per share$637.71
Current price$115.53
Margin of safety+451.99%
PV of years 1–10$35.04B
PV of terminal value$103.75B
Equity value$130.37B
Market-implied growth+2.16%
Projected FCF, years 1–10
Hover for PV and growth
Projection detail
Override growth for any year; blank years use the uniform rate
| Year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | Terminal |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Growth, % | 2.5 | ||||||||||
| FCF | $2.14B | $2.59B | $3.14B | $3.80B | $4.61B | $5.58B | $6.76B | $8.19B | $9.92B | $12.02B | $223.99B |
| PV | $1.98B | $2.22B | $2.49B | $2.80B | $3.14B | $3.52B | $3.94B | $4.42B | $4.96B | $5.57B | $103.75B |
period to 30 Jun 2026, filed 3 Aug 2026, close 7 Aug 2026