Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
873.91 USD1,381.28 USD1,964.87 USD
-84.48%
1,381.28 USDCurrent price is 84.5% below the base model value.
A
Financial ServicesInsurance - Property & CasualtyUnited States
ALL.US · The Allstate Corporation
NYQ · US · USD
Latest price214.33 USD
30D-4.09%
Vs. base value-69.6%
Research summary
ALL.US latest organized financial period shows revenue grew +5.6% YoY and net income grew +120% YoY. Current price is about 214 USD, while the model base case is about 706 USD; the current price sits -69.6% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue67B USD
Net income10B USD
Free cash flow10B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price214.33 USD
Base value706.15 USD
Vs. base-69.6%
Price date2026/04/28
495.96 USD706.15 USD872.93 USD
-69.65%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
680.42 USD1,100.80 USD1,434.35 USD
-80.53%
1,100.80 USDCurrent price is 80.5% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
213.87 USD213.87 USD213.87 USD
+0.22%
213.87 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 67B USD | 10B USD | 10B USD | 38.06 |
| 2024/12/30 | Annual | 64B USD | 5B USD | 9B USD | 16.99 |
| 2023/12/30 | Annual | 57B USD | -188M USD | 4B USD | -1.2 |
| 2022/12/30 | Annual | 51B USD | -1B USD | 5B USD | -5.22 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement