FMP
Erie Indemnity Company
ERIE
NASDAQ
Erie Indemnity Company operates as a managing attorney-in-fact for the subscribers at the Erie Insurance Exchange in the United States. The company provides sales, underwriting, policy issuance, and renewal services for the policyholders on behalf of the Erie Insurance Exchange. It also offers sales related services, including agent compensation, and sales and advertising support services; and underwriting services comprise underwriting and policy processing; and other services consist of customer services and administrative support services, as well as information technology services. Erie Indemnity Company was incorporated in 1925 and is based in Erie, Pennsylvania.
360.98 USD
-3.33 (-0.922%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
2.57B
2.67B
2.85B
3.31B
3.86B
4.28B
4.75B
5.26B
5.84B
6.47B
Revenue %
-
3.9
6.8
16.06
16.72
10.87
10.87
10.87
10.87
Operating Cash Flow
342.6M
402.79M
366.15M
381.2M
611.25M
587.61M
651.49M
722.31M
800.84M
887.9M
Operating Cash Flow %
13.33
15.09
12.84
11.52
15.83
13.72
13.72
13.72
13.72
Cap Ex
-55.53M
-148.8M
-67.2M
-92.65M
-124.84M
-138.1M
-153.11M
-169.75M
-188.21M
-208.67M
Cap Ex %
-2.16
-5.57
-2.36
-2.8
-3.23
-3.22
-3.22
-3.22
-3.22
Free Cash Flow
287.07M
253.99M
298.95M
288.56M
486.4M
449.51M
498.38M
552.56M
612.63M
679.23M
Weighted Average Cost Of Capital
Price
360.98
Beta
Diluted Shares Outstanding
52.69M
Costof Debt
3.95
Tax Rate
After Tax Cost Of Debt
3.13
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
0
Total Equity
19.02B
Total Capital
19.02B
Debt Weighting
0
Equity Weighting
100
Wacc
5.69
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
2.57B
2.67B
2.85B
3.31B
3.86B
4.28B
4.75B
5.26B
5.84B
6.47B
Operating Cash Flow
342.6M
402.79M
366.15M
381.2M
611.25M
587.61M
651.49M
722.31M
800.84M
887.9M
Cap Ex
-55.53M
-148.8M
-67.2M
-92.65M
-124.84M
-138.1M
-153.11M
-169.75M
-188.21M
-208.67M
Free Cash Flow
287.07M
253.99M
298.95M
288.56M
486.4M
449.51M
498.38M
552.56M
612.63M
679.23M
Wacc
5.69
5.69
5.69
5.69
5.69
Pv Lfcf
425.31M
446.15M
468.01M
490.95M
515.01M
Sum Pv Lfcf
2.35B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
5.69
Free Cash Flow T1
692.81M
Terminal Value
18.77B
Present Terminal Value
14.23B
Intrinsic Value
Enterprise Value
16.57B
Net Debt
-298.4M
Equity Value
16.87B
Diluted Shares Outstanding
52.69M
Equity Value Per Share
320.25
Projected DCF
320.25 -0.127%
