$71.46
Above FV▼ -24.3% against the close used
Model range $13.99 – $94.84
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$13.99Fair value$71.46Bull$94.84
FairClose
52-week traded range
52W low $70.6652W high $96.57
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Unum closed at $94.42, 32.1% above the consensus fair value of $71.46 drawn from 9 valuation models.
Financial DNA score 46/100 — Average. P/E of 22.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$63.74
-32.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$80.50
-14.7%
√(22.5 × EPS × BVPS)
EPS=4.27, BVPS=67.44 · outside Graham range (P/E 22.1, P/B 1.4) — asset-light, treat as a rough floor
P/E Fair Value
$85.40
-9.6%
EPS × 20x (sector P/E)
EPS=4.27, Sector P/E=20x
Peter Lynch (PEG)
$40.65
-56.9%
EPS × Growth% (PEG = 1 is fair)
EPS=4.27, g=9.5%
EV/EBITDA
$69.29
-26.6%
(EBITDA × 14.8x − Net Debt) ÷ Shares
EBITDA=1.06B
Dividend Discount (DDM)
$94.84
+0.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.76, r=10%, g=8%
Book Value (P/B)
$13.99
-85.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=67.44, ROE=6.8%, g=6%, r=10%
Reverse DCF
$94.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.5% | Historical: 9.5%
Margin of Safety
$57.41
-39.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=76.55, 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.