The Travelers Companies, Inc.
Bear Case (25th pct.)
-5.3% vs price
Base Case (Median)
10.1% vs price
Bull Case (75th pct.)
60.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $327.03 | -10.3% | High (40%) |
| PE Comparable | $451.65 | 23.9% | Medium (25%) |
| Growth Trajectory DCF | $986.88 | 170.7% | Medium (20%) |
| Graham Number | $351.09 | -3.7% | High (80%) |
Based on 4 out of 8 methods, TRV appears fairly valued at the current price of $364.51. The base case fair value of $401.37 implies 10.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.