$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.
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.
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.
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.