WRB · W. R. Berkley Corporation
$71.272026-07-21Sector: Financial Services; Industry: Insurance - Property & Casualty; Sub-Industry: Property & Casualty Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$324
+355.2% vs market
Base · active
$146
+105.0% vs market
Bear
$146
+104.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($146 · $324) Analysts Range ($58 · $80) 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 | $12.1B | — | 14.4% | 21.6% | $1.4B | $1.7B | $3.0B | 5.5% | — | 0.0% | −$13.8B | $3.50 | — |
| 2024.Q4 | $12.1B | 0.0% | 14.4% | 22.5% | $1.4B | $1.9B | $3.2B | 6.0% | — | 0.0% | −$14.2B | $3.50 | — |
| 2025.Q1 | $13.6B | 12.3% | 16.6% | 22.4% | $1.8B | $2.0B | $3.7B | 5.7% | — | 0.0% | −$14.4B | $4.45 | — |
| 2025.Q4 | $13.6B | 0.0% | 16.6% | 21.7% | $1.8B | $675MM | $2.4B | 5.7% | — | 0.0% | −$16.2B | $4.45 | — |
| 2026.Q1 | $14.8B | 8.9% | 16.2% | 20.1% | $1.9B | $497MM | $2.4B | 5.5% | — | 0.0% | −$16.3B | $4.75 | 11.7 |
| italics below = DCF projection · 10yr Rev CAGR: 2.4% |
| 2027.Q1 | $13.0B | +-12.5% | 18.8% | 20.1% | $1.9B | $0MM | $1.9B | 5.8% | $1.8B | 0.0% | −$16.3B | $4.93 | 14.5 |
| 2028.Q1 | $13.6B | +4.5% | 18.8% | 20.1% | $2.0B | −$241MM | $1.8B | 6.1% | $1.6B | 0.0% | −$16.1B | $5.15 | 13.8 |
| 2029.Q1 | $14.1B | +4.2% | 18.8% | 20.1% | $2.1B | −$243MM | $1.9B | 6.4% | $1.6B | 0.0% | −$15.9B | $5.37 | 13.3 |
| 2030.Q1 | $14.7B | +4.2% | 18.8% | 20.1% | $2.2B | −$254MM | $2.0B | 6.6% | $1.5B | 0.0% | −$15.6B | $5.59 | 12.7 |
| 2031.Q1 | $15.3B | +4.1% | 18.8% | 20.1% | $2.3B | −$268MM | $2.0B | 6.9% | $1.5B | 0.0% | −$15.3B | $5.82 | 12.2 |
|
| Term. Yr+ | $19.5B | 4.1% | 18.4% | 20.0% | $2.9B | −$1.4B | $1.5B | 8.6% | $16.9B | 8.6% | — | — | — |
Active scenario IV: $146 (+105.0% vs market)