Primerica

PRI US Financials Life & Health Insurance
S&P 400
$292.44
+1.18%
Delayed · cached 15 min

Fair value analysis

PRI
Primerica
FinancialsLife & Health Insurance
$292.44
Close used for this calculation
$427.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability23/25
Returns18/25
Balance Sheet14/25
Efficiency16/25
Growth20/25
Strong
Quality radar
71Prof.23/25Ret.18/25Eff.16/25B.Sht14/25Growth20/25

Consensus fair value

$427.75
Below FV
▲ +46.3% against the close used
Model range $204.06 – $545.54
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$204.06Fair value$427.75Bull$545.54
FairClose
52-week traded range
52W low $245.5552W high $326.41

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Primerica closed at $292.44, 31.6% below the consensus fair value of $427.75 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 12.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$454.74
+55.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$204.06
-30.2%
√(22.5 × EPS × BVPS)
EPS=22.91, BVPS=80.78 · outside Graham range (P/E 12.8, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
$458.20
+56.7%
EPS × 20x (sector P/E)
EPS=22.91, Sector P/E=20x
Peter Lynch (PEG)
$441.93
+51.1%
EPS × Growth% (PEG = 1 is fair)
EPS=22.91, g=19.3%
EV/EBITDA
$545.54
+86.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=993.82M
Dividend Discount (DDM)
$224.24
-23.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=4.15, r=10%, g=8%
Book Value (P/B)
$480.26
+64.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=80.78, ROE=29.8%, g=6%, r=10%
Reverse DCF
$292.44
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.1% | Historical: 19.3%
Margin of Safety
$279.25
-4.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=372.33, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.