CVE Valuation Report | Mar 22, 2026
PGR
PROGRESSIVE CORP/OH/
10-K · Filed 2026-03-02
C
$160
$180
$200
$220
$240
$260
$280
$300
.
.
MKT
1Y
.
.
.
.
Fair Value
$212.28
1Y Target
$228.84
MKT. PRICE
$206.00
Model Blend
HIGH agreement · 20% spread
Residual Income$242.58 · 37%
Comps$155.62 · 37%
DCF$249.85 · 26%
Trailing Rev Growth
16.3%
Model Implied Rev CAGR
2.6%
Market Cap
$121B
ClarVal Report
Mar 22, 2026
9:52 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
PGR Valuation Summary

Based on Clarity's multi-model valuation engine, PROGRESSIVE CORP/OH/ (PGR) has an estimated fair value of $212.28 per share, compared to its current market price of $206.00. The stock is currently trading 3.0% below Clarity's fair value estimate, resulting in a verdict of FAIR VALUE.

This valuation blends 3 independent models — including Residual Income, Comparable Companies, Discounted Cash Flow (DCF). The primary weight is given to the Residual Income model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 3 models show high agreement with a 20% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 48.3% probability that the stock is trading below its intrinsic value, with a median simulated value of $203.38.

Clarity's 1-year price target is $228.84, reflecting expected earnings growth and margin trajectory.

PROGRESSIVE CORP/OH/ is classified under the P&C Insurance sector, and this valuation is based on 10-K · Filed 2026-03-02 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:52 PM EDT · Powered by Clarity Valuation Engine · Methodology

PROGRESSIVE CORP/OH/ (PGR) Valuation Summary

Clarity's 6-model valuation engine estimates PROGRESSIVE CORP/OH/ (PGR) at $212.28 per share, compared to the current market price of $206.00. This represents a 3% upside from the current price. The verdict is FAIR VALUE.

This valuation was generated from PROGRESSIVE CORP/OH/'s 10-K · Filed 2026-03-02 filing, classified in the P&C Insurance sector with high confidence. Model agreement is HIGH with a 20% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.