$379.20
Below FV▲ +34.2% against the close used
Model range $155.42 – $615.48
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$155.42Fair value$379.20Bull$615.48
FairClose
52-week traded range
52W low $205.4452W high $301.57
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Assurant closed at $282.46, 25.5% below the consensus fair value of $379.20 drawn from 9 valuation models.
Financial DNA score 51/100 — Good. P/E of 16.7x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$615.48
+117.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$215.82
-23.6%
√(22.5 × EPS × BVPS)
EPS=16.93, BVPS=122.28 · outside Graham range (P/E 16.7, P/B 2.3) — asset-light, treat as a rough floor
P/E Fair Value
$338.60
+19.9%
EPS × 20x (sector P/E)
EPS=16.93, Sector P/E=20x
Peter Lynch (PEG)
$155.42
-45.0%
EPS × Growth% (PEG = 1 is fair)
EPS=16.93, g=9.2%
EV/EBITDA
$378.54
+34.0%
(EBITDA × 14.6x − Net Debt) ÷ Shares
EBITDA=1.34B
Dividend Discount (DDM)
$176.93
-37.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.28, r=10%, g=8%
Book Value (P/B)
$254.03
-10.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=122.28, ROE=14.3%, g=6%, r=10%
Reverse DCF
$282.46
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.7% | Historical: 9.2%
Margin of Safety
$292.48
+3.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=389.97, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.