Company Valuation: Erie Indemnity Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 10,074 13,006 17,513 21,555 14,989 12,338
Change - 29.1% 34.66% 23.08% -30.46% -17.69%
Enterprise Value (EV) 10,074 13,006 17,513 21,555 14,989 12,338
Change - 29.1% 34.66% 23.08% -30.46% -17.69%
P/E 33.9x 43.6x 39.3x 35.9x 26.8x 18.6x
PBR - - - - - -
PEG - 124.04x 0.8x 1x -3.89x 1x
Capitalization / Revenue 3.82x 4.58x 5.36x 5.68x 3.69x 2.96x
EV / Revenue 0x 0x 0x 0x 0x 2.96x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 4.215 4.52 4.845 5.19 5.558 5.85
Rate of return 2.19% 1.82% 1.45% 1.26% 1.94% 2.48%
EPS 2 5.69 5.71 8.53 11.48 10.69 12.68
Distribution rate 74.1% 79.2% 56.8% 45.2% 52% 46.1%
Net sales 1 2,634 2,840 3,269 3,795 4,067 4,169
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 297.9 298.6 446.1 600.3 559.3 663.1
Net Debt - - - - - -
Reference price 2 192.66 248.72 334.92 412.23 286.65 235.95
Nbr of stocks (in thousands) 52,290 52,290 52,290 52,290 52,290 52,290
Announcement Date 2/24/22 3/1/23 2/26/24 2/27/25 2/23/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.85x - - 2.45% 12.5B
16.53x1.95x - 2.94% 99.25B
10.96x - - 1.29% 78.14B
6.66x - - 1.74% 63.17B
13.47x1.21x - 3.26% 47.9B
11.33x - - 2.58% 39.39B
11.77x0.86x - 2.9% 39.03B
9.19x2.32x - 0.17% 32.93B
15.4x1.97x - 2.28% 32.52B
8.48x - - 0.96% 32B
Average 12.26x 1.66x 2.06% 47.68B
Weighted average by Cap. 12.12x 1.69x 2.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. ERIE Stock
  4. Valuation Erie Indemnity Company
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!