HIG · The Hartford Insurance Group, Inc.
$133.892026-07-21Sector: Financial Services; Industry: Insurance - Diversified; Sub-Industry: Property & Casualty Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$506
+277.7% vs market
Base · active
$303
+126.5% vs market
Bear
$303
+126.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($303 · $506) Analysts Range ($135 · $165) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $24.3B | — | 12.7% | 18.6% | $2.5B | $641MM | $3.2B | 6.1% | — | 287.1% | $875MM | $8.86 | — |
| 2024.Q4 | $24.3B | 0.0% | 12.7% | 19.2% | $2.5B | $2.0B | $4.5B | 6.8% | — | 28.6% | $16.6B | $8.86 | — |
| 2025.Q1 | $26.4B | 8.4% | 14.6% | 19.7% | $3.1B | $1.9B | $5.0B | 6.4% | — | 18.0% | $17.7B | $11.01 | — |
| 2025.Q4 | $26.4B | 0.0% | 14.6% | 19.4% | $3.1B | $871MM | $4.0B | 6.6% | — | 17.0% | $18.9B | $11.01 | — |
| 2026.Q1 | $28.8B | 9.0% | 17.5% | 19.3% | $4.1B | −$163MM | $3.9B | 6.1% | — | 21.5% | $18.9B | $14.37 | 7.5 |
| italics below = DCF projection · 10yr Rev CAGR: 3.9% |
| 2027.Q1 | $29.5B | +2.5% | 16.8% | 19.4% | $4.0B | $0MM | $4.0B | 6.5% | $3.8B | 21.2% | $18.9B | $14.16 | 9.5 |
| 2028.Q1 | $30.7B | +4.0% | 17.4% | 19.4% | $4.3B | −$3.4B | $927MM | 6.7% | $816MM | 20.9% | $22.2B | $15.22 | 8.8 |
| 2029.Q1 | $31.9B | +4.1% | 17.4% | 19.5% | $4.5B | −$1.0B | $3.5B | 6.9% | $2.9B | 19.7% | $23.2B | $15.83 | 8.5 |
| 2030.Q1 | $33.2B | +4.1% | 17.4% | 19.6% | $4.7B | −$610MM | $4.0B | 7.1% | $3.1B | 19.8% | $23.9B | $16.46 | 8.1 |
| 2031.Q1 | $34.6B | +4.1% | 17.4% | 19.6% | $4.8B | −$448MM | $4.4B | 7.3% | $3.1B | 20.1% | $24.3B | $17.12 | 7.8 |
|
| Term. Yr+ | $44.0B | 4.1% | 18.0% | 20.0% | $6.3B | −$1.1B | $5.2B | 8.6% | $57.0B | 23.6% | — | — | — |
Active scenario IV: $303 (+126.5% vs market)