Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
435.43 USD753.51 USD1,017.56 USD
-87.58%
753.51 USDCurrent price is 87.6% below the base model value.
A
US
ACGL.US · ARCH CAPITAL GROUP LTD.
US · US
Latest price93.60 USD
30D-1.93%
Vs. base value-80%
Research summary
ACGL.US latest organized financial period shows revenue grew +14.27% YoY and net income grew +2.02% YoY. Current price is about 93.6 USD, while the model base case is about 469 USD; the current price sits -80% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue20B USD
Net income4B USD
Free cash flow6B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price93.60 USD
Base value468.85 USD
Vs. base-80%
Price date2026/04/29
303.67 USD468.85 USD604.47 USD
-80.04%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
171.90 USD184.18 USD191.38 USD
-49.18%
184.18 USDCurrent price is 49.2% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 20B USD | 4B USD | - | 6B USD | 11.6 | - |
| 2024/12/31 | Annual | 17B USD | 4B USD | - | 7B USD | 11.19 | - |
| 2023/12/31 | Annual | 14B USD | 4B USD | - | 6B USD | 11.62 | - |
| 2022/12/31 | Annual | 10B USD | 1B USD | - | 4B USD | 3.8 | - |
| 2021/12/31 | Annual | 9B USD | 2B USD | - | 3B USD | 5.23 | - |
Ad placement