Valuation models
price $196.30 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused125.58 – 205.19156.5725% overvaluedDCF · Perpetuity growth · 10y144.98 – 232.97179.299% overvaluedDCF · EBITDA exit · 5y215.77 – 236.80226.0013% undervaluedDCF · EBITDA exit · 10y221.28 – 262.32240.8118% undervaluedP/E · peers192.90 – 252.81235.6917% undervaluedP/E · own history237.48 – 362.30300.2035% undervaluedPEG—114.0472% overvaluedEV/EBITDA · peers179.07 – 268.58243.5319% undervaluedEV/Revenue · peers154.04 – 291.94207.756% undervaluedEarnings power value55.54 – 92.9170.49178% overvaluedDividend discount34.74 – 94.1252.72272% overvaluedWall St. consensus target—226.5013% belowCost of capital (WACC)—7.52%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
156.57
Verisk Analytics closed at $196.30 — overvalued by 25% vs model.
125.58the model's range205.19
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
52.72 – 300.20
Wall St. target
226.50 13% below
Above model, 1y
15 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~7% recent)High profitability (30% net margin)Highly cyclical earningsHigh leverage (D/E 15.8x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.