NEW Dividend Portfolio Tracker (DRIPTracker) is Now Live!
Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.
Start Free »

Selective Insurance Group, Inc. SIGI | NASDAQ

$89.18 $1.88 | 2.15%
TREND SIGNAL:Signal available — unlock to view |2026-08-18

Next Earnings: Oct 22, 2026
Add to favoritesFavorite

Company Overview:

Market Cap: $5.32B
Trailing PE: 11.1x
FWD PE *: 10.5x
Payout Ratio (TTM): 21.5%
52-Week Range: $72.78 - $100.40

* Forward PE is based on street estimates.

7.7 Year SIGI Performance Metrics:

Total Return (with DRIP): 62.8% (6.54% CAGR)
Total Return (no DRIP): 60.6% (6.35% CAGR)
Share Price: 46.4% (5.07% CAGR)
Yield on Cost (with DRIP): 3.14%
Total Invested: $10,000
Total Value (with DRIP): $16,283
Total Return $ (with DRIP): $6,283
Dividend Increase: 115.0% (10.74% CAGR)
Dividend Yield (FWD): 1.93% ($1.72)
SIGI 7.7-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
SIGI Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
SIGI Price CAGR:1Y: 10.70%2Y: -4.21%5Y: 2.56%10Y: 5.07%
SIGI Dividend Charts
SIGI - Dividends
SIGI Dividend CAGR:1Y: 13.16%2Y: 10.84%5Y: 11.46%10Y: 11.11%
SIGI - Dividend Payout Ratio
SIGI Dividend Payout Ratio CAGR:1Y: -28.06%2Y: 0.00%5Y: 8.38%10Y: 1.04%
SIGI - Dividend to Free Cash Flow Ratio
SIGI Dividend to FCF Ratio CAGR:1Y: -19.51%2Y: 21.12%5Y: 3.43%10Y: -4.65%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan
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
Try it free for 7 days
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

SIGI Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

SIGI - Revenue
SIGI Revenue CAGR:1Y: 4.54%2Y: 7.69%5Y: 10.54%10Y: 9.32%
SIGI - Earnings Per Share (EPS)
SIGI EPS CAGR:1Y: 55.15%2Y: 0.00%5Y: 1.28%10Y: 11.05%
SIGI - Net Income
🔓 See the full chart40% off right now · 7-day free trial
SIGI Net Income CAGR:1Y: 50.55%2Y: 0.00%5Y: 1.59%10Y: 11.49%
SIGI - EBITDA
🔓 See the full chart40% off right now · 7-day free trial
SIGI EBITDA CAGR:1Y: 42.80%2Y: 0.00%5Y: 1.07%10Y: 8.22%
SIGI - Free Cash Flow
🔓 See the full chart40% off right now · 7-day free trial
SIGI Free Cash Flow CAGR:1Y: 34.56%2Y: -10.20%5Y: 6.44%10Y: 18.14%
SIGI - Free Cash Flow / Share
🔓 See the full chart40% off right now · 7-day free trial
SIGI Free Cash Flow / Share CAGR:1Y: 37.01%2Y: -11.38%5Y: 6.51%10Y: 17.89%
SIGI - Operating Income
🔓 See the full chart40% off right now · 7-day free trial
SIGI Operating Income CAGR:1Y: 61.66%2Y: 0.00%5Y: 1.86%10Y: 9.99%
SIGI - Gross Profit
🔓 See the full chart40% off right now · 7-day free trial
SIGI Gross Profit CAGR:1Y: 339.62%2Y: -30.40%5Y: -6.73%10Y: 0.36%
SIGI - Shares Outstanding
🔓 See the full chart40% off right now · 7-day free trial
SIGI Shares Outstanding CAGR:1Y: -1.79%2Y: -0.57%5Y: -0.10%10Y: 0.27%
SIGI - Share Buybacks
🔓 See the full chart40% off right now · 7-day free trial
SIGI Share Buybacks CAGR:1Y: 12,449.61%2Y: 3,131.80%5Y: 240.25%10Y: 49.67%
SIGI - Stock-Based Comp
🔓 See the full chart40% off right now · 7-day free trial
SIGI Stock-Based Comp CAGR:1Y: 5.45%2Y: -11.85%5Y: 2.93%10Y: 6.13%
SIGI - Expenses
🔓 See the full chart40% off right now · 7-day free trial
SIGI Expenses CAGR:1Y: 94.62%2Y: 35.05%5Y: 23.40%10Y: 11.50%
SIGI - Revenue vs Net Income
🔓 See the full chart40% off right now · 7-day free trial
SIGI - EPS vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
SIGI - EPS vs PE Ratio
🔓 See the full chart40% off right now · 7-day free trial
SIGI - FCF vs FCF / Share
🔓 See the full chart40% off right now · 7-day free trial
SIGI - FCF vs Stock Based Comp
🔓 See the full chart40% off right now · 7-day free trial
SIGI - Cash & Debt
🔓 See the full chart40% off right now · 7-day free trial
SIGI - Revenue by Segment
🔓 See the full chart40% off right now · 7-day free trial
SIGI Revenue CAGR:1Y: 4.54%2Y: 7.69%5Y: 10.54%10Y: 9.32%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

SIGI - REVENUE: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SIGI Actual Revenue CAGR:1Y: 4.54%2Y: 7.69%5Y: 10.54%10Y: 9.32%
SIGI - EPS: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SIGI Actual EPS CAGR:1Y: 55.15%2Y: 0.00%5Y: 1.28%10Y: 11.05%
SIGI - NET INCOME: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SIGI Actual Net Income CAGR:1Y: 50.55%2Y: 0.00%5Y: 1.59%10Y: 11.49%
SIGI - EBITDA: Actual + Estimates
🔓 See the full chart40% off right now · 7-day free trial
SIGI Actual EBITDA CAGR:1Y: 42.80%2Y: 0.00%5Y: 1.07%10Y: 8.22%

Ratios, Profit Margins & Return on Capital:

SIGI - Net Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
SIGI Net Profit Margin CAGR:1Y: 43.98%2Y: 0.00%5Y: -8.10%10Y: 1.98%
SIGI - Gross Profit Margin
🔓 See the full chart40% off right now · 7-day free trial
SIGI Gross Profit Margin CAGR:1Y: 320.76%2Y: -35.37%5Y: -16.27%10Y: -8.50%
SIGI - Price to Earnings
🔓 See the full chart40% off right now · 7-day free trial
SIGI Price to Earnings CAGR:1Y: -27.31%2Y: 0.00%5Y: 2.33%10Y: -1.15%
SIGI - Price To Sales Ratio
🔓 See the full chart40% off right now · 7-day free trial
SIGI Price To Sales Ratio CAGR:1Y: 5.18%2Y: -4.57%5Y: -6.31%10Y: 0.62%
SIGI - Return on Capital Employed
🔓 See the full chart40% off right now · 7-day free trial
SIGI Return on Capital Employed CAGR:1Y: 245.05%2Y: 0.00%5Y: 16.94%10Y: 13.76%
SIGI - Return on Invested Capital
🔓 See the full chart40% off right now · 7-day free trial
SIGI Return on Invested Capital CAGR:1Y: 339.31%2Y: 0.00%5Y: -1.43%10Y: 3.33%

Compare stocks side-by-side

SIGI Dividends Info:

Annual Dividend: $1.72
Forward Yield: 1.93%
Ex-Dividend Date: 2026-08-17
Lifetime Dividends / Share: $21.74

SIGI Dividend History: Dates, Payments & Yield list

Below is a schedule of all SIGI 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
08/17/202608/19/2026$0.4301.87%1.91%$89.83
05/15/202605/18/2026$0.4301.95%1.92%$89.59
02/13/202602/16/2026$0.4301.99%2.03%$84.86
11/14/202511/17/2025$0.4302.19%2.21%$77.76
08/15/202508/18/2025$0.3801.98%2.01%$75.78
05/15/202505/19/2025$0.3801.72%1.7%$89.66
02/14/202502/17/2025$0.3801.85%1.74%$87.19
11/15/202411/18/2024$0.3801.54%1.55%$98.08
08/15/202408/19/2024$0.3501.58%1.57%$89.12
05/14/202405/16/2024$0.3501.45%1.43%$97.92
02/14/202402/16/2024$0.3501.35%1.35%$103.73
11/14/202311/16/2023$0.3501.36%1.37%$101.88
08/14/202308/16/2023$0.3001.19%1.19%$100.66
05/12/202305/15/2023$0.3001.17%1.16%$103.02
02/14/202302/16/2023$0.3001.2%1.18%$101.79
11/14/202212/01/2022$0.3001.29%1.27%$94.42
08/12/202209/01/2022$0.2801.37%1.41%$79.70
05/13/202206/01/2022$0.2801.47%1.44%$77.94
02/14/202203/01/2022$0.2801.47%1.36%$82.53
11/12/202112/01/2021$0.2801.4%1.5%$74.79
08/12/202109/01/2021$0.2501.19%1.19%$84.04
05/13/202106/01/2021$0.2501.31%1.32%$75.92
02/11/202103/01/2021$0.2501.45%1.43%$70.13
11/12/202012/01/2020$0.2501.7%1.58%$63.18
08/13/202009/01/2020$0.2301.65%1.53%$60.12
05/15/202006/01/2020$0.2301.98%1.76%$52.14
02/13/202003/02/2020$0.2301.32%1.59%$57.95
11/14/201912/02/2019$0.2301.36%1.41%$65.44
08/14/201909/03/2019$0.2001.03%1.02%$78.70
05/14/201906/03/2019$0.2001.14%1.11%$72.31
02/14/201903/01/2019$0.2001.22%1.22%$65.78
11/14/201812/03/2018$0.2000%1.31%$60.92
08/14/201809/04/2018$0.1800%1.18%$60.92
05/14/201806/01/2018$0.1800%1.18%$60.92
02/14/201803/01/2018$0.1800%1.18%$60.92
11/14/201712/01/2017$0.1800%1.18%$60.92
08/11/201709/01/2017$0.1600%1.05%$60.92
05/11/201706/01/2017$0.1600%1.05%$60.92
02/13/201703/01/2017$0.1600%1.05%$60.92
11/10/201612/01/2016$0.1600%1.05%$60.92
08/11/201609/01/2016$0.1500%0.98%$60.92
05/12/201606/01/2016$0.1500%0.98%$60.92
02/11/201603/01/2016$0.1500%0.98%$60.92
11/10/201512/01/2015$0.1500%0.98%$60.92
08/12/201509/01/2015$0.1400%0.92%$60.92
05/13/201506/01/2015$0.1400%0.92%$60.92
02/11/201503/02/2015$0.1400%0.92%$60.92
11/12/201412/01/2014$0.1400%0.92%$60.92
08/13/201409/02/2014$0.1300%0.85%$60.92
05/13/201406/02/2014$0.1300%0.85%$60.92
02/12/201403/03/2014$0.1300%0.85%$60.92
11/13/201312/02/2013$0.1300%0.85%$60.92
08/13/201309/03/2013$0.1300%0.85%$60.92
05/13/201306/03/2013$0.1300%0.85%$60.92
02/13/201303/01/2013$0.1300%0.85%$60.92
11/13/201212/03/2012$0.1300%0.85%$60.92
08/13/201209/04/2012$0.1300%0.85%$60.92
05/11/201206/01/2012$0.1300%0.85%$60.92
02/13/201203/01/2012$0.1300%0.85%$60.92
11/10/201112/01/2011$0.1300%0.85%$60.92
08/11/201109/01/2011$0.1300%0.85%$60.92
05/11/201106/01/2011$0.1300%0.85%$60.92
02/11/201103/01/2011$0.1300%0.85%$60.92
11/09/201012/01/2010$0.1300%0.85%$60.92
08/11/201009/01/2010$0.1300%0.85%$60.92
05/12/201006/01/2010$0.1300%0.85%$60.92
02/10/201003/01/2010$0.1300%0.85%$60.92
11/10/200912/01/2009$0.1300%0.85%$60.92
08/12/200909/01/2009$0.1300%0.85%$60.92
05/13/200906/01/2009$0.1300%0.85%$60.92
02/11/200903/02/2009$0.1300%0.85%$60.92
11/12/200812/01/2008$0.1300%0.85%$60.92
08/13/200809/02/2008$0.1300%0.85%$60.92
05/13/200806/02/2008$0.1300%0.85%$60.92
02/13/200803/03/2008$0.1300%0.85%$60.92
11/13/200712/03/2007$0.1300%0.85%$60.92
08/13/200709/04/2007$0.1200%0.79%$60.92
05/11/200706/01/2007$0.1200%0.79%$60.92
02/09/200703/01/2007$0.1200%0.79%$60.92
11/13/200612/01/2006$0.1100%0.72%$60.92
08/11/200609/01/2006$0.1100%0.72%$60.92
05/11/200606/01/2006$0.1100%0.72%$60.92
02/13/200603/01/2006$0.1100%0.72%$60.92
11/10/200512/01/2005$0.1100%0.72%$60.92
08/11/200509/01/2005$0.0950%0.62%$60.92
05/12/200506/01/2005$0.0950%0.62%$60.92
02/11/200503/01/2005$0.0950%0.62%$60.92
11/10/200412/01/2004$0.0950%0.62%$60.92
08/12/200409/01/2004$0.0850%0.56%$60.92
05/06/200406/01/2004$0.0850%0.56%$60.92
02/12/200403/01/2004$0.0850%0.56%$60.92
11/13/200312/01/2003$0.0850%0.56%$60.92
08/14/200309/02/2003$0.0750%0.49%$60.92
05/15/200306/02/2003$0.0750%0.49%$60.92
02/13/200303/03/2003$0.0750%0.49%$60.92
11/14/200212/02/2002$0.0750%0.49%$60.92
08/15/200209/03/2002$0.0750%0.49%$60.92
05/16/200206/03/2002$0.0750%0.49%$60.92
02/14/200203/01/2002$0.0750%0.49%$60.92
11/15/200112/03/2001$0.0750%0.49%$60.92
08/16/200109/04/2001$0.0750%0.49%$60.92
05/11/200106/01/2001$0.0750%0.49%$60.92
02/15/200103/01/2001$0.0750%0.49%$60.92
11/13/200012/01/2000$0.0750%0.49%$60.92
08/11/200009/01/2000$0.0750%0.49%$60.92
05/11/200006/01/2000$0.0750%0.49%$60.92
02/11/200003/01/2000$0.0750%0.49%$60.92
11/10/199912/01/1999$0.0750%0.49%$60.92
08/12/199909/01/1999$0.0750%0.49%$60.92
05/12/199906/01/1999$0.0750%0.49%$60.92
02/11/199903/01/1999$0.0700%0.46%$60.92
11/12/199812/01/1998$0.0700%0.46%$60.92
08/12/199809/01/1998$0.0700%0.46%$60.92
05/13/199806/01/1998$0.0700%0.46%$60.92
02/11/199803/02/1998$0.0700%0.46%$60.92
11/13/199712/01/1997$0.0700%0.46%$60.92
08/13/199709/02/1997$0.0700%0.46%$60.92
05/13/199706/02/1997$0.0700%0.46%$60.92
02/12/199703/03/1997$0.0700%0.46%$60.92
11/13/199612/02/1996$0.0700%0.46%$60.92
08/13/199609/03/1996$0.0700%0.46%$60.92
05/13/199606/03/1996$0.0700%0.46%$60.92
02/20/199603/01/1996$0.0700%0.46%$60.92
11/13/199512/01/1995$0.0700%0.46%$60.92
08/11/199509/01/1995$0.0700%0.46%$60.92
05/09/199506/01/1995$0.0700%0.46%$60.92
02/09/199503/01/1995$0.0700%0.46%$60.92
11/08/199412/01/1994$0.0700%0.46%$60.92
08/09/199409/01/1994$0.0700%0.46%$60.92
05/10/199406/01/1994$0.0700%0.46%$60.92
02/09/199403/01/1994$0.0700%0.46%$60.92
11/08/199312/01/1993$0.0700%0.46%$60.92
08/10/199309/01/1993$0.0700%0.46%$60.92
05/11/199306/01/1993$0.0700%0.46%$60.92
11/09/199212/01/1992$0.0700%0.46%$60.92
08/10/199209/01/1992$0.0700%0.46%$60.92
05/11/199206/01/1992$0.0700%0.46%$60.92
02/10/199203/02/1992$0.0650%0.43%$60.92
11/08/199112/02/1991$0.0650%0.43%$60.92
08/09/199109/03/1991$0.0650%0.43%$60.92
05/09/199106/03/1991$0.0650%0.43%$60.92
11/08/199012/03/1990$0.0650%0.43%$60.92
08/09/199009/03/1990$0.0650%0.43%$60.92
02/09/199003/01/1990$0.0600%0.39%$60.92
11/09/198912/01/1989$0.0600%0.39%$60.92
08/09/198909/01/1989$0.0400%0.26%$60.92
05/09/198906/01/1989$0.0580%0.38%$60.92
02/09/198903/01/1989$0.0520%0.34%$60.92
11/08/198812/01/1988$0.0520%0.34%$60.92
08/09/198809/01/1988$0.0520%0.34%$60.92
05/10/198806/01/1988$0.0520%0.34%$60.92
02/09/198803/01/1988$0.0450%0.3%$60.92
11/09/198712/01/1987$0.0450%0.3%$60.92
08/10/198709/01/1987$0.0450%0.3%$60.92
05/11/198706/01/1987$0.0380%0.25%$60.92
02/09/198703/02/1987$0.0380%0.25%$60.92

Projected Future Returns & Dividends for SIGI

Based on past 7.7-year performance, here are SIGI growth metrics:

Share price CAGR of +5.07%
Dividend CAGR of +11.15%

Using SIGI CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

SIGI (DRIP)SIGI - No DRIP
Current Price$89.18$89.18
Start Shares112.13112.13
Start Value$10,000$10,000
  
After 10 years:
Final Share Count144.10112.13
Dividends Payment$1.24$1.24
Annual Dividends$713$555
Yield on cost7.13%5.55%
Share Price$146.29$146.29
Total Dividends$3,717$3,248
Final Value$21,080$19,652

Estimated Future Value + Dividends - SIGI

NOTE: Above numbers are our estimate based on SIGI'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
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
Try it free for 7 days
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount

Company Info

Selective Insurance Group, Inc. (SIGI) had its IPO on 1980-03-17, and is traded on NASDAQ stock exchange.

Selective Insurance Group, Inc. (SIGI) is a U.S.-based company that delivers a wide array of insurance products and services. Its business operations are structured across four primary divisions: Standard Commercial Lines, Standard Personal Lines, Excess & Surplus Lines (E&S), and Investments. The company's insurance offerings include comprehensive property coverage, safeguarding clients from financial repercussions due to accidental damage to real estate, personal possessions, or the resulting loss of earnings. It also provides casualty insurance, which addresses financial liabilities stemming from employee work-related injuries and third-party bodily harm or property damage. Additionally, flood insurance is a key component of its product suite. Beyond its core underwriting activities, Selective actively manages a diverse investment portfolio. This includes allocating capital to fixed income securities, commercial mortgage loans, equity holdings, and various alternative investments. Selective's insurance solutions are made available to a broad clientele, including corporations, non-profit organizations, local government entities, and private individuals. These products and services are distributed through a network of independent retail agents and wholesale general agents. Established in 1926, Selective Insurance Group, Inc. maintains its headquarters in Branchville, New Jersey.

SIGI website: https://www.selective.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan
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
Try it free for 7 days
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
Try it free for 7 days
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
Try it free for 7 days
Combined 55% Lifetime Discount
Loading signals…

DCF Model — SIGI

Value from:
Pay up to today
—
vs current price $89.18
—
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
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →