Chubb Ltd.
- Price
- 359.75 USD
- Fair value
- 369.49 USD
- Discount to fair value
- +3%
- Mkt cap
- 139.53B
- P/E
- 13.5×
- P/B
- 1.89×
- EV
- 154.39B
- Div yield
- 1.08%
- ROE
- 14.0%
- Net margin
- 17.3%
Current price359.75USD
Fair value (est., median)369.49USD
UndervaluedFair valueOvervalued
-2.6% below fair valueTrading close to fair value.
Median ofDCF 1,169.58Graham 326.51Residual Income 412.47Earnings Power 325.38
Health Check
60.1
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
- Attractive, covered dividend (1.08%).
Risks
- Low fair-value confidence — methods disagree or data is thin.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 19 years · FY2007–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 40.87B | 43.08B | 49.78B | 55.88B | 59.59B |
| Net Income | 8.53B | 5.25B | 9.03B | 9.27B | 10.31B |
| Net Margin | 20.9% | 12.2% | 18.1% | 16.6% | 17.3% |
| Operating Cash Flow | 11.15B | 11.26B | 12.63B | 16.18B | 12.82B |
| OCF Margin | 27.3% | 26.1% | 25.4% | 29.0% | 21.5% |
| Capital Expenditure | — | — | — | — | — |
| Free Cash Flow | 11.15B | 11.26B | 12.63B | 16.18B | 12.82B |
| FCF Margin | 27.3% | 26.1% | 25.4% | 29.0% | 21.5% |
| FCF Conversion | 130.8% | 214.6% | 139.9% | 174.5% | 124.3% |
| EPS (Diluted) | 21.98/sh | 13.53/sh | 23.28/sh | 23.91/sh | 26.58/sh |
| Dividend / Share | 3.61/sh | 3.55/sh | 3.59/sh | 3.70/sh | 3.88/sh |
Dividend return (if you buy today)if you buy today
Dividend yield1.08%
Dividend / share3.88 USD
If you invest
USD
Shares (≈)27
Est. annual income104.77 USD
At this rate, dividends alone return your capital in ~92.7 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 0.97 | 1.02 | — | — | 1.99 | 0.6% |
| 2025 | — | — | — | — | 3.88 | 1.4% |
| 2024 | 0.86 | 0.91 | 0.91 | 0.91 | 3.70 | 1.4% |
| 2023 | 0.83 | 0.86 | 0.86 | 0.86 | 3.59 | 1.7% |
| 2022 | 0.80 | 0.83 | 0.83 | 0.83 | 3.55 | 1.7% |
Corporate actions
DCash Dividend
1.02 USD /sh2026-06-12
DCash Dividend
0.97 USD /sh2026-03-13
DCash Dividend
0.97 USD /sh2025-06-13
DCash Dividend
0.91 USD /sh2025-03-14
DCash Dividend
0.91 USD /sh2024-12-13
DCash Dividend
0.91 USD /sh2024-09-13
DCash Dividend
0.91 USD /sh2024-06-14
DCash Dividend
0.86 USD /sh2024-03-14
DCash Dividend
0.86 USD /sh2023-12-14
DCash Dividend
0.86 USD /sh2023-09-14
Valuation breakdown
Fair value = median of the applicable methods (DCF، Graham، Residual Income، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
1,169.58 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
91.32 USD
Graham Number
A conservative benchmark built from earnings and book value. · Tap to adjust assumptions
326.51 USD
Residual Income (justified P/B)
Values the profit the company earns above the cost of its equity. · Tap to adjust assumptions
412.47 USD
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
325.38 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)369.49 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 7.38%
- CAPM cost of equity
- 7.66%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in Chubb Ltd. regularly?
Starting year
- Invested
- 1K/yr · 34K total(1993 → today · 34 yrs)
- your value today is
- 380.3K USD
- Total return
- +1018.5%(+134.1% Dividends · +884.4% Capital gain)
- Annualised (IRR)
- +13.2%
Invested34KUSD
Dividends45.6KUSD
Capital gain300.7KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.