Segment-level DCF across Insurance & Other, Railroads/Utilities/Energy, and interest and other investment income, with independent Conservative / Base / Optimistic growth switches by segment.
$512.85
Implied Share Price (vs. $489.46 spot)
+4.78% implied premium
Core Assumptions
- WACC: 6.05%
- Terminal Growth Rate: 2.0%
- Tax Rate: 21%
- Independent revenue and cost switches per segment
Segment Structure
- Insurance & Other
- Railroads, Utilities and Energy
- Interest and other investment income
- Historical revenue build back to FY2016 for trend context
| Metric | Value |
|---|
| Current Share Price | $489.46 |
| Implied Share Price | $512.85 |
| Premium / (Discount) | +4.78% |
| WACC | 6.05% |
| Terminal Growth Rate | 2.0% |