Excluded
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
---
-
-estimated share-count samples
E
US
ERIE.US · ERIE INDEMNITY CO
US · US
Latest price222.82 USD
30D+15.68%
Vs. base value-
Research summary
ERIE.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -6.83% YoY. Current price is about 223 USD, while the model base case is about -; the valuation gap needs more complete inputs. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income559M USD
Free cash flow687M USD
Operating cash flow687M USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price222.82 USD
Base value-
Vs. base-
Price date2026/04/29
---
-
Excluded
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
---
-
-estimated share-count samples
Excluded
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-
-
-estimated share-count samples
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-estimated share-count samples
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 559M USD | - | 687M USD | - | - |
| 2024/12/31 | Annual | - | 600M USD | - | 611M USD | - | - |
| 2023/12/31 | Annual | - | 446M USD | - | 381M USD | - | - |
| 2022/12/31 | Annual | - | 299M USD | - | 366M USD | - | - |
| 2021/12/31 | Annual | - | 298M USD | - | 403M USD | - | - |
Ad placement