US · EG
Everest Re Group, Ltd.
- Sector
- Financial Services · Insurance - Reinsurance
- Headquarters
- Hamilton HM 19
- Website
- everestglobal.com
Price · as of 2025-12-31
$353.57
Market cap 14.08B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $273.85 | -22.55% |
| Intrinsic Value(DCF) | $265.35 | -24.95% |
| Graham-Dodd Method(GD) | $444.08 | +25.6% |
| Graham Formula(GF) | $363.82 | +2.9% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $68.51 | $33.69 | $91.03 | $76.11 | $0.00 |
| 2012 | $97.85 | $60.90 | $304.02 | $179.20 | $201.64 |
| 2013 | $116.43 | $75.52 | $601.44 | $237.77 | $567.20 |
| 2014 | $140.62 | $89.84 | $1,011.72 | $245.60 | $227.71 |
| 2015 | $158.94 | $94.87 | $998.23 | $225.01 | $181.23 |
| 2016 | $195.18 | $675.09 | $728.99 | $242.40 | $239.54 |
| 2017 | $222.79 | $114.76 | $750.77 | $187.04 | $255.47 |
| 2018 | $187.00 | $91.27 | $738.34 | $124.18 | $41.16 |
| 2019 | $223.91 | $144.72 | $1,093.01 | $264.71 | $486.49 |
| 2020 | $229.66 | $163.15 | $1,085.54 | $215.89 | $311.19 |
| 2021 | $252.42 | $210.88 | $2,290.61 | $339.50 | $890.27 |
| 2022 | $339.61 | $220.03 | $2,251.64 | $194.90 | $209.38 |
| 2023 | $356.31 | $273.77 | $3,238.59 | $519.78 | $1,696.37 |
| 2024 | $359.63 | $265.52 | $3,704.10 | $368.41 | $815.05 |
| 2025 | $339.63 | $273.85 | $1,545.03 | $444.08 | $363.81 |
AI valuation
Our deep-learning model estimates Everest Re Group, Ltd.'s (EG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $273.85
- Current price
- $353.57
- AI upside
- -22.55%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$265.35
-24.95% upside
Graham-Dodd
$444.08
+25.6% upside
Graham Formula
$363.82
+2.9% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EG | Everest Re Group, Ltd. | $353.57 | 14.08B | -23% | -25% | +26% | +3% | 8.84 | 0.91 | 0.81 | 6.45 | 46.21 | 0.91 | 20.52% | 11.28% | 9.19% | 10.85% | 22.83% | 2.68% | 0.23 | 14.06 | 1.52 | 1.52 | 1.10 | 1913.00% | 142.00% | -10000.00% | 0.00% | 0.51 | 0.00% | 2.38% | 21.10% | 23.25% | 6.83 | — | 0.77 | 1.00 |
| BCH | Banco de Chile | $41.08 | 20.75B | +24% | -48% | — | — | 16.39 | 3.37 | 6.46 | 14.21 | — | 3.47 | 87.38% | 49.98% | 39.40% | 19.38% | 10.58% | 2.25% | 1.96 | 1.56 | 0.37 | 0.37 | 6.05 | -126.00% | -3490.00% | 1625.00% | 2.26% | 0.02 | 3.91% | 4.84% | 79.40% | 4.84% | 15.11 | 51.80 | 7.55 | 0.15 |
| BNT | Brookfield Wealth Solutio… | $44.41 | 13.67B | +23% | +2,057% | +129% | +1,643% | 4.77 | 0.49 | 0.42 | -10.40 | 16.52 | 0.61 | 20.44% | 8.46% | 8.47% | 11.92% | -9.33% | 1.24% | 0.37 | 3.35 | — | — | -4.33 | 2888.00% | 10620.00% | 23010.00% | 76.10% | — | -34.85% | 0.00% | 0.00% | 120.17% | -15.26 | -4.09 | -1.29 | 0.18 |
| CNA | CNA Financial Corporation | $48.02 | 13B | -25% | -32% | -83% | +29% | 10.52 | 1.16 | 0.91 | 7.49 | 31.64 | 1.28 | 30.73% | 11.01% | 8.69% | 11.55% | 12.16% | 1.88% | 0.26 | 12.00 | — | — | 1.40 | 3324.00% | 510.00% | -291.00% | 17.89% | — | 22.87% | 7.79% | 81.90% | 8.04% | 8.44 | 5.69 | 0.93 | 0.68 |
| EQH | Equitable Holdings, Inc. | $40.22 | 11.52B | +117% | -60% | — | — | -8.75 | -163.11 | 1.03 | 120.56 | — | -2.24 | 79.14% | -10.23% | -11.83% | -182.66% | 1.36% | -0.45% | -61.78 | -5.33 | 25.50 | 111.88 | 133.02 | -22778.00% | -621.00% | 7199.00% | 21.16% | 1.83 | -3.36% | 0.00% | 0.00% | 1066.37% | 97.92 | -45.74 | -10.01 | 0.21 |
| ERIE | Erie Indemnity Company | $269.44 | 12.45B | -18% | -40% | -90% | -33% | 22.21 | 5.44 | 3.05 | 15.29 | — | 5.44 | 15.76% | 17.69% | 13.75% | 26.19% | 31.65% | 17.92% | 0.00 | — | 1.27 | 1.18 | -0.44 | -749.00% | 717.00% | 1738.00% | 4.60% | 0.73 | 31.91% | 2.05% | 45.50% | 2.68% | 16.74 | 21.09 | 2.96 | 10.41 |
| FNF | Fidelity National Financi… | $52.88 | 14.35B | +125% | +30% | -64% | -33% | 23.26 | 1.89 | 0.97 | -23.18 | — | 8.10 | 98.19% | 9.91% | 4.17% | 7.93% | -2.12% | 0.59% | 0.59 | 5.92 | — | — | -42.67 | -5247.00% | 816.00% | -9988.00% | 0.06% | — | -0.03% | 0.00% | 0.00% | 519.48% | -27.09 | -4849.64 | -2.69 | 1.16 |
| MET | MetLife, Inc. | $72.07 | 47.49B | +5% | -2% | -26% | +26% | 14.41 | 1.71 | 0.63 | 8.04 | — | 2.59 | 36.36% | 6.05% | 4.38% | 12.10% | -23.70% | 0.48% | 0.68 | 4.39 | — | — | -0.47 | -1919.00% | 1022.00% | -8121.00% | 5.83% | — | -19.78% | 0.00% | 0.00% | 2.77% | 9.87 | 16.20 | 0.60 | 0.38 |
| RGA | Reinsurance Group of Amer… | $215.73 | 14.18B | -21% | +236% | +11% | -6% | 12.13 | 1.07 | 0.63 | 8.15 | 18.70 | 1.07 | 25.40% | 6.76% | 5.19% | 9.74% | 8.64% | 0.86% | 0.42 | 4.21 | — | — | 0.79 | 6486.00% | 339.00% | -5634.00% | 28.53% | — | 29.71% | 1.67% | 20.30% | 4.10% | 10.31 | 3.88 | 0.70 | 0.40 |
| RNR | RenaissanceRe Holdings Lt… | $302.46 | 13.17B | +18% | +2,428% | +72% | +238% | 3.81 | 1.19 | 1.08 | -4.07 | 6.26 | 1.46 | 40.66% | 31.49% | 21.04% | 32.62% | -56.67% | 6.92% | 0.20 | 33.21 | 5.03 | 4.92 | 0.14 | 6081.00% | 945.00% | -1133.00% | 26.81% | 0.41 | -57.85% | 0.80% | 3.00% | 12.41% | -4.20 | -4.56 | -1.32 | 1.82 |
About Everest Re Group, Ltd.
Everest Group, Ltd., through its subsidiaries, provides reinsurance and insurance products in the United States, Bermuda, and internationally. The company operates through Reinsurance Operations and Insurance Operations segments. The Reinsurance Operations segment writes property and casualty reinsurance; and specialty lines of business through reinsurance brokers, as well as directly with ceding companies in the United States, Bermuda, Ireland, Canada, Singapore, Switzerland, and the United Kingdom. The Insurance Operations segment writes property and casualty insurance directly, as well as through brokers, surplus lines brokers, and general agents in the United States, Bermuda, Canada, Europe, South America, France, Germany, Spain, Canada, Chile, the United Kingdom, Ireland, and the Netherlands. The company also provides treaty and facultative reinsurance products; admitted and non-admitted insurance products; and property and casualty reinsurance and insurance coverages, including marine, aviation, surety, errors and omissions liability, directors' and officers' liability, medical malpractice, mortgage reinsurance, other specialty lines, accident and health, and workers' compensation products. In addition, it offers commercial property and casualty insurance products through wholesale and retail brokers, surplus lines brokers, and program administrators. The company was formerly known as Everest Re Group, Ltd. and changed its name to Everest Group, Ltd. in July 2023. The company was founded in 1973 and is headquartered in Hamilton, Bermuda.
- CEO
- James Allan Williamson
- Employees
- 3.04K
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($265.35 ÷ $353.57) − 1 = -24.95% (DCF, example).