Everest Re Group, Ltd. RE | NYSE
$351.28
$10.00 | 2.93%
TREND SIGNAL:
|2023-05-17
|2023-05-17
Company Overview:
Market Cap:
$13.59B
Trailing PE:
—
FWD PE:
—
Payout Ratio (TTM):
24.3%
52-Week Range:
$0.00 - $0.00
7.7 Year RE Performance Metrics:
Total Return (with DRIP):
78.6% (7.82% CAGR)
Total Return (no DRIP):
73.1% (7.39% CAGR)
Share Price:
60.4% (6.33% CAGR)
Yield on Cost (with DRIP):
3.36%
Total Invested:
$10,000
Total Value (with DRIP):
$17,860
Total Return $ (with DRIP):
$7,860
Dividend Increase:
17.9% (3.96% CAGR)
Dividend Yield (FWD):
1.88% ($6.60)
RE 7.7-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
RE Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
RE Price CAGR:1Y: 22.97%2Y: 18.31%5Y: 11.25%10Y: 11.25%
RE Dividend Charts
RE Dividend CAGR:1Y: 0.00%2Y: 3.18%5Y: 4.88%10Y: 13.14%
RE Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Dividend to FCF Ratio CAGR:1Y: 53.71%2Y: 31.46%5Y: -8.84%10Y: -0.14%
Build Custom Charts
Unlock All Reports & Research Dividend Stocks like a BOSS!
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
RE Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
RE Revenue CAGR:1Y: 26.70%2Y: 19.00%5Y: 15.93%10Y: 11.81%
RE EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Free Cash Flow CAGR:1Y: -27.24%2Y: -12.34%5Y: 16.39%10Y: 7.24%
RE Free Cash Flow / Share CAGR:1Y: -26.79%2Y: -16.65%5Y: 15.08%10Y: 7.72%
RE Operating Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Gross Profit CAGR:1Y: 26.70%2Y: 19.00%5Y: 18.43%10Y: 12.83%
RE Shares Outstanding CAGR:1Y: -1.84%2Y: 4.51%5Y: 0.81%10Y: -0.66%
RE Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Stock-Based Comp CAGR:1Y: 16.67%2Y: 18.32%5Y: 10.15%10Y: 8.01%
RE Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
RE Actual Revenue CAGR:1Y: 26.70%2Y: 19.00%5Y: 15.93%10Y: 11.81%
RE Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Actual EBITDA CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Ratios, Profit Margins & Return on Capital:
RE Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Gross Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 2.16%10Y: 0.91%
RE Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Price To Sales Ratio CAGR:1Y: -19.58%2Y: -7.55%5Y: -7.92%10Y: -3.97%
RE Return on Capital Employed CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Return on Invested Capital CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RE Dividends Info:
Annual Dividend:
$6.6
Forward Yield:
1.88%
Ex-Dividend Date:
2023-05-30
Lifetime Dividends / Share:
$67.30
RE Dividend History: Dates, Payments & Yield list
Below is a schedule of all RE dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 05/30/2023 | 06/16/2023 | $1.650 | 1.88% | 1.87% | $352.35 |
| 03/15/2023 | 03/30/2023 | $1.650 | 1.95% | 1.85% | $356.11 |
| 11/22/2022 | 12/16/2022 | $1.650 | 2.02% | 2.04% | $323.11 |
| 08/23/2022 | 09/09/2022 | $1.650 | 2.42% | 2.33% | $282.69 |
| 05/24/2022 | 06/17/2022 | $1.650 | 2.41% | 2.45% | $269.12 |
| 03/15/2022 | 03/30/2022 | $1.550 | 2.22% | 2.03% | $304.72 |
| 11/30/2021 | 12/22/2021 | $1.550 | 2.42% | 2.36% | $263.07 |
| 08/24/2021 | 09/15/2021 | $1.550 | 2.28% | 2.45% | $253.39 |
| 05/25/2021 | 06/09/2021 | $1.550 | 2.44% | 2.41% | $257.65 |
| 03/16/2021 | 03/31/2021 | $1.550 | 2.45% | 2.5% | $247.81 |
| 12/01/2020 | 12/23/2020 | $1.550 | 2.69% | 2.7% | $229.55 |
| 09/01/2020 | 09/16/2020 | $1.550 | 2.85% | 3.01% | $206.28 |
| 05/26/2020 | 06/10/2020 | $1.550 | 3.05% | 2.8% | $221.69 |
| 03/10/2020 | 03/30/2020 | $1.550 | 2.58% | 3.12% | $198.49 |
| 12/03/2019 | 12/24/2019 | $1.550 | 2.33% | 2.26% | $274.50 |
| 09/03/2019 | 09/18/2019 | $1.400 | 2.32% | 2.14% | $261.75 |
| 05/28/2019 | 06/12/2019 | $1.400 | 2.29% | 2.24% | $250.28 |
| 03/05/2019 | 03/20/2019 | $1.400 | 2.51% | 2.64% | $211.95 |
| 11/27/2018 | 12/12/2018 | $1.400 | 0% | 2.56% | $219.05 |
| 09/04/2018 | 09/19/2018 | $1.300 | 0% | 2.37% | $219.05 |
| 05/29/2018 | 06/13/2018 | $1.300 | 0% | 2.37% | $219.05 |
| 03/06/2018 | 03/21/2018 | $1.300 | 0% | 2.37% | $219.05 |
| 11/28/2017 | 12/13/2017 | $1.300 | 0% | 2.37% | $219.05 |
| 09/01/2017 | 09/20/2017 | $1.250 | 0% | 2.28% | $219.05 |
| 05/26/2017 | 06/14/2017 | $1.250 | 0% | 2.28% | $219.05 |
| 03/06/2017 | 03/22/2017 | $1.250 | 0% | 2.28% | $219.05 |
| 11/28/2016 | 12/14/2016 | $1.250 | 0% | 2.28% | $219.05 |
| 09/02/2016 | 09/21/2016 | $1.150 | 0% | 2.1% | $219.05 |
| 05/27/2016 | 06/15/2016 | $1.150 | 0% | 2.1% | $219.05 |
| 03/07/2016 | 03/23/2016 | $1.150 | 0% | 2.1% | $219.05 |
| 11/30/2015 | 12/16/2015 | $1.150 | 0% | 2.1% | $219.05 |
| 08/24/2015 | 09/09/2015 | $0.950 | 0% | 1.73% | $219.05 |
| 06/01/2015 | 06/17/2015 | $0.950 | 0% | 1.73% | $219.05 |
| 03/09/2015 | 03/25/2015 | $0.950 | 0% | 1.73% | $219.05 |
| 12/01/2014 | 12/17/2014 | $0.950 | 0% | 1.73% | $219.05 |
| 08/25/2014 | 09/10/2014 | $0.750 | 0% | 1.37% | $219.05 |
| 06/02/2014 | 06/18/2014 | $0.750 | 0% | 1.37% | $219.05 |
| 03/10/2014 | 03/26/2014 | $0.750 | 0% | 1.37% | $219.05 |
| 12/02/2013 | 12/18/2013 | $0.750 | 0% | 1.37% | $219.05 |
| 08/26/2013 | 09/18/2013 | $0.480 | 0% | 0.88% | $219.05 |
| 06/03/2013 | 06/19/2013 | $0.480 | 0% | 0.88% | $219.05 |
| 03/04/2013 | 03/20/2013 | $0.480 | 0% | 0.88% | $219.05 |
| 11/26/2012 | 12/12/2012 | $0.480 | 0% | 0.88% | $219.05 |
| 08/27/2012 | 09/19/2012 | $0.480 | 0% | 0.88% | $219.05 |
| 05/25/2012 | 06/13/2012 | $0.480 | 0% | 0.88% | $219.05 |
| 03/05/2012 | 03/21/2012 | $0.480 | 0% | 0.88% | $219.05 |
| 11/28/2011 | 12/14/2011 | $0.480 | 0% | 0.88% | $219.05 |
| 08/29/2011 | 09/14/2011 | $0.480 | 0% | 0.88% | $219.05 |
| 05/27/2011 | 06/15/2011 | $0.480 | 0% | 0.88% | $219.05 |
| 03/07/2011 | 03/23/2011 | $0.480 | 0% | 0.88% | $219.05 |
| 11/29/2010 | 12/15/2010 | $0.480 | 0% | 0.88% | $219.05 |
| 08/30/2010 | 09/15/2010 | $0.480 | 0% | 0.88% | $219.05 |
| 05/28/2010 | 06/16/2010 | $0.480 | 0% | 0.88% | $219.05 |
| 03/08/2010 | 03/24/2010 | $0.480 | 0% | 0.88% | $219.05 |
| 11/30/2009 | 12/16/2009 | $0.480 | 0% | 0.88% | $219.05 |
| 08/31/2009 | 09/16/2009 | $0.480 | 0% | 0.88% | $219.05 |
| 05/22/2009 | 06/10/2009 | $0.480 | 0% | 0.88% | $219.05 |
| 03/02/2009 | 03/18/2009 | $0.480 | 0% | 0.88% | $219.05 |
| 11/20/2008 | 12/15/2008 | $0.480 | 0% | 0.88% | $219.05 |
| 08/21/2008 | 09/15/2008 | $0.480 | 0% | 0.88% | $219.05 |
| 05/21/2008 | 06/16/2008 | $0.480 | 0% | 0.88% | $219.05 |
| 02/28/2008 | 03/17/2008 | $0.480 | 0% | 0.88% | $219.05 |
| 11/28/2007 | 12/21/2007 | $0.480 | 0% | 0.88% | $219.05 |
| 09/04/2007 | 09/21/2007 | $0.480 | 0% | 0.88% | $219.05 |
| 06/01/2007 | 06/22/2007 | $0.480 | 0% | 0.88% | $219.05 |
| 03/01/2007 | 03/23/2007 | $0.480 | 0% | 0.88% | $219.05 |
| 11/22/2006 | 12/15/2006 | $0.240 | 0% | 0.44% | $219.05 |
| 08/24/2006 | 09/15/2006 | $0.120 | 0% | 0.22% | $219.05 |
| 05/24/2006 | 06/16/2006 | $0.120 | 0% | 0.22% | $219.05 |
| 03/02/2006 | 03/24/2006 | $0.120 | 0% | 0.22% | $219.05 |
| 11/23/2005 | 12/16/2005 | $0.110 | 0% | 0.2% | $219.05 |
| 08/25/2005 | 09/16/2005 | $0.110 | 0% | 0.2% | $219.05 |
| 05/25/2005 | 06/17/2005 | $0.110 | 0% | 0.2% | $219.05 |
| 03/03/2005 | 03/25/2005 | $0.110 | 0% | 0.2% | $219.05 |
| 11/24/2004 | 12/17/2004 | $0.100 | 0% | 0.18% | $219.05 |
| 08/26/2004 | 09/17/2004 | $0.100 | 0% | 0.18% | $219.05 |
| 05/26/2004 | 06/18/2004 | $0.100 | 0% | 0.18% | $219.05 |
| 02/26/2004 | 03/19/2004 | $0.100 | 0% | 0.18% | $219.05 |
| 11/24/2003 | 12/19/2003 | $0.090 | 0% | 0.16% | $219.05 |
| 08/27/2003 | 09/19/2003 | $0.090 | 0% | 0.16% | $219.05 |
| 05/29/2003 | 06/20/2003 | $0.090 | 0% | 0.16% | $219.05 |
| 02/27/2003 | 03/21/2003 | $0.090 | 0% | 0.16% | $219.05 |
| 11/27/2002 | 12/20/2002 | $0.080 | 0% | 0.15% | $219.05 |
| 08/28/2002 | 09/20/2002 | $0.080 | 0% | 0.15% | $219.05 |
| 05/30/2002 | 06/21/2002 | $0.080 | 0% | 0.15% | $219.05 |
| 02/28/2002 | 03/22/2002 | $0.080 | 0% | 0.15% | $219.05 |
| 11/19/2001 | 12/21/2001 | $0.070 | 0% | 0.13% | $219.05 |
| 08/29/2001 | 09/21/2001 | $0.070 | 0% | 0.13% | $219.05 |
| 05/31/2001 | 06/22/2001 | $0.070 | 0% | 0.13% | $219.05 |
| 03/02/2001 | 03/23/2001 | $0.070 | 0% | 0.13% | $219.05 |
| 11/28/2000 | 12/21/2000 | $0.060 | 0% | 0.11% | $219.05 |
| 08/30/2000 | 09/22/2000 | $0.060 | 0% | 0.11% | $219.05 |
| 06/02/2000 | 06/22/2000 | $0.060 | 0% | 0.11% | $219.05 |
| 03/06/2000 | 03/30/2000 | $0.060 | 0% | 0.11% | $219.05 |
| 11/29/1999 | 12/22/1999 | $0.060 | 0% | 0.11% | $219.05 |
| 09/01/1999 | 09/24/1999 | $0.060 | 0% | 0.11% | $219.05 |
| 06/03/1999 | 06/25/1999 | $0.060 | 0% | 0.11% | $219.05 |
| 03/04/1999 | 03/26/1999 | $0.060 | 0% | 0.11% | $219.05 |
| 11/27/1998 | 12/18/1998 | $0.050 | 0% | 0.09% | $219.05 |
| 09/01/1998 | 09/24/1998 | $0.050 | 0% | 0.09% | $219.05 |
| 06/03/1998 | 06/26/1998 | $0.050 | 0% | 0.09% | $219.05 |
| 03/05/1998 | 03/27/1998 | $0.050 | 0% | 0.09% | $219.05 |
| 11/28/1997 | 12/19/1997 | $0.040 | 0% | 0.07% | $219.05 |
| 09/08/1997 | 09/26/1997 | $0.040 | 0% | 0.07% | $219.05 |
| 06/06/1997 | 06/27/1997 | $0.040 | 0% | 0.07% | $219.05 |
| 03/05/1997 | 03/27/1997 | $0.040 | 0% | 0.07% | $219.05 |
| 12/02/1996 | 12/19/1996 | $0.030 | 0% | 0.05% | $219.05 |
| 08/30/1996 | 09/19/1996 | $0.030 | 0% | 0.05% | $219.05 |
| 06/03/1996 | 06/20/1996 | $0.030 | 0% | 0.05% | $219.05 |
| 02/14/1996 | 03/15/1996 | $0.030 | 0% | 0.05% | $219.05 |
| 11/16/1995 | 12/04/1995 | $0.030 | 0% | 0.05% | $219.05 |
Projected Future Returns & Dividends for RE
Based on past 7.7-year performance, here are RE growth metrics:
Share price CAGR of +6.33%
Dividend CAGR of +13.16%
Using RE CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| RE (DRIP) | RE - No DRIP | |
|---|---|---|
| Current Price | $351.28 | $351.28 |
| Start Shares | 28.47 | 28.47 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 36.62 | 28.47 |
| Dividends Payment | $5.68 | $5.68 |
| Annual Dividends | $832 | $647 |
| Yield on cost | 8.32% | 6.47% |
| Share Price | $648.68 | $648.68 |
| Total Dividends | $4,001 | $3,487 |
| Final Value | $23,754 | $21,953 |
Estimated Future Value + Dividends - RE
NOTE: Above numbers are our estimate based on RE's Dividend and Price CAGR over past 7.7 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Company Info
Everest Re Group, Ltd. (RE) had its IPO on 1995-10-03, and is traded on NYSE stock exchange.
Everest Re Group, Ltd. is a global entity that, through its various subsidiaries, specializes in providing a comprehensive range of reinsurance and primary insurance products. Its operations span the United States, Bermuda, and numerous other international locations. The company's business is strategically organized into two principal divisions: Reinsurance Operations and Insurance Operations. The Reinsurance arm primarily underwrites property and casualty reinsurance, in addition to offering various niche specialty lines. These reinsurance solutions are accessed either through reinsurance brokers or directly by ceding companies across key markets including the U.S., Bermuda, Ireland, Canada, Singapore, Switzerland, and the United Kingdom. In contrast, the Insurance Operations segment delivers property and casualty insurance coverage. This segment's products are distributed directly to clients or through a broad network of brokers, surplus lines brokers, and general agents, reaching Bermuda, Canada, several European countries, South America, Chile, the U.K., Ireland, and the Netherlands. Everest Re's extensive product suite includes both treaty and facultative reinsurance, alongside admitted and non-admitted insurance policies. Their broad spectrum of property and casualty reinsurance and insurance coverages features offerings such as marine, aviation, surety, professional liability (like errors and omissions, and directors' and officers' liability), medical malpractice, mortgage reinsurance, a variety of other specialized lines, accident and health, and workers' compensation products. Additionally, the company provides commercial property and casualty insurance options, distributed via wholesale and retail brokers, surplus lines brokers, and program administrators. Established in 1973, Everest Re Group, Ltd. maintains its corporate headquarters in Hamilton, Bermuda.
RE website: https://www.everestre.com
Get Full Access to All Reports with DRIPCalc PRO
Get 3 Months Free with Annual Plan
Get 3 Months Free with Annual Plan
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
40% Lifetime Discount
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
40% Lifetime Discount
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
40% Lifetime Discount
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
Combined 55% Lifetime Discount
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
Combined 55% Lifetime Discount
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
Combined 55% Lifetime Discount
Loading signals…
DCF Model — RE
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade to Pro
Pay up to today
—
vs current price $351.28
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
