← All valuations

Intrinsic Value

PROASSURANCE CORP · PRA

Residual Income

Conservative

More adverse but historically defensible assumptions.

$13.90

Base

The model's central intrinsic-value estimate.

$11.18

Optimistic

More favorable but historically defensible assumptions.

$19.15

Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.

Model confidence: 88%Valuation as of Sep 21, 2026Latest filing used Feb 23, 2026

Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.

Valuation drivers
Normalized ROE
3.5%
Cost of equity
10.24%
Terminal ROE
6.9%
Terminal growth
2.50%
Book common equity
$1.3B
Intrinsic common equity
$577.7M
Terminal-value share
-47.2%
Model notes (9)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Base case)
  • Forecast payout capped at 100% of earnings left the demonstrated range (Conservative case)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Conservative case)
  • Book-value rollforward residual of 5.6%(FY2015)
  • Book-value rollforward residual of -10.2%(FY2016)
  • Book-value rollforward residual of 15.1%(FY2018)
  • Intrinsic value is below book; the forecast return does not cover the cost of equity (Optimistic case)
  • Combined ratio unavailable — partial insurance expense coverage
  • Terminal return on equity is below the cost of equity; terminal value is negative
Model details
Normalization
V1
Scenario
V2
Confidence
V1
Engine version
valuation-1.0.1-share-units-terminal
Data snapshot
filed:2026-02-23