Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
329.31 USD384.17 USD433.22 USD
-64.37%
384.17 USDCurrent price is 64.4% below the base model value.
H
Financial ServicesInsurance - DiversifiedUnited States
HIG.US · The Hartford Insurance Group, Inc.
NYQ · US · USD
Latest price136.88 USD
30D-1.37%
Vs. base value-47.8%
Research summary
HIG.US latest organized financial period shows revenue grew +6.39% YoY and net income grew +23.3% YoY. Current price is about 137 USD, while the model base case is about 262 USD; the current price sits -47.8% 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
Revenue28B USD
Net income4B USD
Free cash flow6B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price136.88 USD
Base value262.36 USD
Vs. base-47.8%
Price date2026/04/28
204.78 USD262.36 USD286.88 USD
-47.83%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
269.02 USD435.23 USD567.11 USD
-68.55%
435.23 USDCurrent price is 68.5% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-9.4%
Current price implies roughly -9.4% annualized FCF growth.
-9.4%Current price implies roughly -9.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
124.91 USD124.91 USD124.91 USD
+9.58%
124.91 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:29
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 | 28B USD | 4B USD | 6B USD | 13.32 |
| 2024/12/30 | Annual | 26B USD | 3B USD | 6B USD | 10.35 |
| 2023/12/30 | Annual | 24B USD | 3B USD | 4B USD | 7.97 |
| 2022/12/30 | Annual | 22B USD | 2B USD | 4B USD | 5.44 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement