Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.

GBLI — Fair Value Analysis

Global Indemnity Group, LLC

Current: $30.00Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$24.14

-19.5% vs price

Base Case (Median)

$28.81

-4.0% vs price

Bull Case (75th pct.)

$40.11

33.7% vs price

$24.14$28.81$40.11

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$19.47	-35.1%	High (40%)
PE Comparable	$28.81	-4.0%	Medium (25%)
Graham Number	$51.40	71.3%	High (80%)

Interpretation

Based on 3 out of 8 methods, GBLI appears fairly valued at the current price of $30.00. The base case fair value of $28.81 implies 4.0% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.