SSREF (Swiss Re AG) Intrinsic Value: Projected FCF: $281.02 (As of Jul. 20, 2026) — 51941% Above Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SSREF Swiss Re AG SSREF
62 GF Score
Price $165.15
GF Value $132.77
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Swiss Re AG Intrinsic Value: Projected FCF?

Swiss Re AG SSREF -2.21% 62 Intrinsic Value: Projected FCF is $281.02 as of Jul. 20, 2026, which is 51941% above its 10-year median of 0.54. GuruFocus rates SSREF with a GF Score™ of 62/100 and a GF Value™ of $132.77 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 397 Insurance companies, Swiss Re AG ranks better than 65.49% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-20), Swiss Re AG's Intrinsic Value: Projected FCF is $281.02. The stock price of Swiss Re AG is $165.15. Therefore, Swiss Re AG's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Swiss Re AG's Intrinsic Value: Projected FCF or its related term are showing as below:

SSREF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.43   Med: 0.54   Max: 0.63
Current: 0.59

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Swiss Re AG was 0.63. The lowest was 0.43. And the median was 0.54.

SSREF's Price-to-Projected-FCF is ranked better than
65.49% of 397 companies
in the Insurance industry
Industry Median: 0.75 vs SSREF: 0.59

Swiss Re AG  (OTCPK:SSREF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Swiss Re AG's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=165.15/263.67951799806
=0.63

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Swiss Re AG Intrinsic Value: Projected FCF Related Terms


Swiss Re AG Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Swiss Re AG's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Swiss Re AG Intrinsic Value: Projected FCF Chart

Swiss Re AG Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 195.21 170.84 188.39 228.85 290.33

Swiss Re AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 188.39 0.00 228.85 0.00 290.33

SSREF vs RGA, EG, RNR: Intrinsic Value: Projected FCF Comparison

For the Insurance - Reinsurance subindustry, Swiss Re AG's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Swiss Re AG Price-to-Projected-FCF vs Insurance Industry

For the Insurance industry and Financial Services sector, Swiss Re AG's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Swiss Re AG's Price-to-Projected-FCF falls into.


SSREF
62GF Score
Swiss Re AG SSREF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Swiss Re AG Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Swiss Re AG's Free Cash Flow(6 year avg) = $3,890.71.

Swiss Re AG's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*3890.7142857143+25558*0.8)/296.848
=263.68

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $281.02 mean?
Swiss Re AG (SSREF) has a Intrinsic Value: Projected FCF of $281.02 as of Jul. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Swiss Re AG and its competitors. This is 51941% above median its historical median of 0.54. Over the past decade, Swiss Re AG's Intrinsic Value: Projected FCF has ranged from 0.43 to 0.63. According to the industry distribution chart, Swiss Re AG ranks #137 out of 397 companies in the Insurance industry, placing it in the top 34.5%.
Is Swiss Re AG's Intrinsic Value: Projected FCF too high?
Swiss Re AG's current Intrinsic Value: Projected FCF of $281.02 is 51941% above median its 10-year median of 0.54. Over the past 10 years, this metric has ranged from a low of 0.43 to a high of 0.63. The Insurance industry median Intrinsic Value: Projected FCF is 0.75. Swiss Re AG's value of $281.02 is 37369.3% above this industry median. Based on the distribution chart, Swiss Re AG ranks #137 out of 397 companies in the Insurance industry, which is above the industry midpoint. Overall, Swiss Re AG has a GF Score™ of 62/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Swiss Re AG's Intrinsic Value: Projected FCF compare to RGA and EG?
According to the Insurance industry distribution chart, Swiss Re AG ranks #137 out of 397 companies for Intrinsic Value: Projected FCF. This puts Swiss Re AG in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.75. Swiss Re AG's value of $281.02 is 37369.3% above this benchmark. Historically, Swiss Re AG's own Intrinsic Value: Projected FCF has ranged from 0.43 to 0.63 over the past decade. While the company's 10-year median is 0.54 vs. the industry median of 0.75, Swiss Re AG has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for an Insurance company?
The median Intrinsic Value: Projected FCF among Insurance companies is 0.75, based on 397 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Swiss Re AG's current Intrinsic Value: Projected FCF of $281.02 is 37369.3% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Swiss Re AG and its competitors. For the Insurance industry, the median Intrinsic Value: Projected FCF is 0.75 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Swiss Re AG's current Intrinsic Value: Projected FCF is $281.02, which is 51941% above median its own 10-year median of 0.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Swiss Re AG stock overvalued right now?
Based on GuruFocus' analysis, Swiss Re AG (SSREF) is currently considered Modestly Overvalued. The stock's GF Value™ is $132.77, compared to a current price of $165.15 — trading 24.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is $281.02, which is 51941% above median its 10-year median of 0.54 and 37369.3% above the Insurance industry median of 0.75. Swiss Re AG's overall GF Score™ is 62/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Swiss Re AG (SSREF), the current Intrinsic Value: Projected FCF is $281.02 as of Jul. 20, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Swiss Re AG (SSREF) Overvalued in 2026?

Based on GuruFocus' analysis, Swiss Re AG stock appears to be overvalued. The current stock price of $165.15 is trading 24.4% above its estimated GF Value™ of $132.77. GuruFocus considers Swiss Re AG to be Modestly Overvalued.

Key valuation signals for SSREF:

  • Intrinsic Value: Projected FCF: $281.02 (51941% above median its 10-year median of 0.54)
  • GF Value™: $132.77 vs. price of $165.15 (24.4% above fair value)
  • GF Score™: 62/100 with 4 warning signs
  • Industry Position: 37369.3% above the Insurance median (#137 of 397)

No single metric tells the full story. See the SSREF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Swiss Re AG Business Description

Address Mythenquai 50/60, Zurich, CHE, 8022
Swiss Re is a reinsurer that has three core divisions: P&C reinsurance, life and health reinsurance, and corporate solutions. Swiss Re was founded in 1863 when the general manager of Helvetia sought to stem the flow of reinsurance premiums outside Switzerland. Moritz Grossmann argued he could cut the premiums paid to foreign firms, still make a profit, and pay mid-single-digit dividends. Swiss Re is now the second-largest reinsurer in the world by market capitalization, with 80 offices around the world and approximately 15,000 employees. While the business did lose its way in the early part of the millennium, led by an investment banker who heavily invested in securitizations, Swiss Re has recently focused on establishing quality within its three core divisions.
62GF Score

Get the complete analysis for SSREF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$165.15
Price
$132.77
GF Value