An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-xfutcwc7> Chubb grew revenue consistently (15.4% in 2023, 12.1% in 2024, 6.5% in 2025). But high premium growth eventually normalizes. A 4% cash flow growth rate acknowledges stable underwriting and modest ongoing yield improvements on their float without assuming unsustainable hard market conditions forever.
" data-astro-cid-xfutcwc7> Chubb grew revenue consistently (15.4% in 2023, 12.1% in 2024, 6.5% in 2025). But high premium growth eventually normalizes. A 4% cash flow growth rate acknowledges stable underwriting and modest ongoing yield improvements on their float without assuming unsustainable hard market conditions forever.
" data-astro-cid-xfutcwc7> Chubb grew revenue consistently (15.4% in 2023, 12.1% in 2024, 6.5% in 2025). But high premium growth eventually normalizes. A 4% cash flow growth rate acknowledges stable underwriting and modest ongoing yield improvements on their float without assuming unsustainable hard market conditions forever.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 8.5% | 9.0% | 9.5% | 10.0% | 10.5% |
|---|---|---|---|---|---|
| 8.5% | $59.40 | $59.40 | $59.40 | $59.40 | $59.40 |
| 9.0% | $59.40 | $59.40 | $59.40 | $59.40 | $59.40 |
| 9.5% | $59.40 | $59.40 | $59.40 | $59.40 | $59.40 |
| 10.0% | $59.40 | $59.40 | $59.40 | $59.40 | $59.40 |
| 10.5% | $59.40 | $59.40 | $59.40 | $59.40 | $59.40 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Chubb Limited (CB) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.