FMP

FMP

Enter

CB - Chubb Limited

photo-url-https://images.financialmodelingprep.com/symbol/CB.png

Chubb Limited

CB

NYSE

Chubb Limited provides insurance and reinsurance products worldwide. The company's North America Commercial P&C Insurance segment offers commercial property, casualty, workers' compensation, package policies, risk management, financial lines, marine, construction, environmental, medical, cyber risk, surety, and excess casualty; and group accident and health insurance to large, middle market, and small commercial businesses. Its North America Personal P&C Insurance segment provides affluent and high net worth individuals and families with homeowners, automobile and collector cars, valuable articles, personal and excess liability, travel insurance, and recreational marine insurance and services. The company's North America Agricultural Insurance segment offers multiple peril crop and crop-hail insurance; and coverage for farm and ranch property, and commercial agriculture products. Its Overseas General Insurance segment provides coverage for traditional commercial property and casualty; specialty categories, such as financial lines, marine, energy, aviation, political risk, and construction risk; and group accident and health, and traditional and specialty personal lines for corporations, middle markets, and small customers through retail brokers, agents, and other channels. The company's Global Reinsurance segment offers traditional and specialty reinsurance under the Chubb Tempest Re brand to property and casualty companies. Its Life Insurance segment provides protection and savings products comprising whole life, endowment plans, individual term life, group term life, medical and health, personal accident, credit life, universal life, and unit linked contracts. The company markets its products primarily through insurance and reinsurance brokers. The company was formerly known as ACE Limited and changed its name to Chubb Limited in January 2016. Chubb Limited was incorporated in 1985 and is headquartered in Zurich, Switzerland.

289.88 USD

0.91 (0.314%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

35.99B

40.96B

43.12B

49.83B

56.01B

62.6B

69.96B

78.18B

87.37B

97.65B

Revenue %

-

13.81

5.28

15.54

12.41

11.76

11.76

11.76

11.76

Operating Cash Flow

9.79B

11.15B

11.26B

12.63B

16.18B

16.87B

18.85B

21.07B

23.55B

26.32B

Operating Cash Flow %

27.19

27.22

26.11

25.35

28.89

26.95

26.95

26.95

26.95

Cap Ex

-

-

-

-

-

-

-

-

-

-

Cap Ex %

-

-

-

-

-

-

-

-

-

Free Cash Flow

9.79B

11.15B

11.26B

12.63B

16.18B

16.87B

18.85B

21.07B

23.55B

26.32B

Weighted Average Cost Of Capital

Price

289.88

Beta

Diluted Shares Outstanding

411.91M

Costof Debt

4.88

Tax Rate

After Tax Cost Of Debt

3.95

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

15.18B

Total Equity

119.4B

Total Capital

134.58B

Debt Weighting

11.28

Equity Weighting

88.72

Wacc

6.46

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

35.99B

40.96B

43.12B

49.83B

56.01B

62.6B

69.96B

78.18B

87.37B

97.65B

Operating Cash Flow

9.79B

11.15B

11.26B

12.63B

16.18B

16.87B

18.85B

21.07B

23.55B

26.32B

Cap Ex

-

-

-

-

-

-

-

-

-

-

Free Cash Flow

9.79B

11.15B

11.26B

12.63B

16.18B

16.87B

18.85B

21.07B

23.55B

26.32B

Wacc

6.46

6.46

6.46

6.46

6.46

Pv Lfcf

15.85B

16.64B

17.46B

18.33B

19.25B

Sum Pv Lfcf

87.53B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

6.46

Free Cash Flow T1

26.84B

Terminal Value

602.33B

Present Terminal Value

440.53B

Intrinsic Value

Enterprise Value

528.06B

Net Debt

12.89B

Equity Value

515.17B

Diluted Shares Outstanding

411.91M

Equity Value Per Share

1.25k

Projected DCF

1250.7 0.768%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep