Cincinnati Financial CINF Discount rate assumption, weighted average rate

Discount rate assumption, weighted average rate at other companies

CNA FinancialCNA

——

LoewsL

——

Whole Life Insurance5.8%+2.6%

Term Life Insurance5.1%+3.0%

Revenue$2.9B+11.6%

Net income$274.0M+404%

EPS (diluted)$1.75+407%

Cash & equivalents$1.2B+19.8%

Total debt$791.0M+0.1%

Total equity$15.7B+14.6%

Total assets$41.2B+10.6%

Operating cash flow$656.0M+112%

CapEx$2.0M-33.3%

Free cash flow$654.0M+113%

Market cap$28.64B+30.4%

Enterprise value$28.22B+29.7%

P/E10.4×-1.7×

P/S2.2×+0.3×

Net margin21.3%+8.1pp

FCF margin26.6%+3.0pp

Return on equity18.7%+7.8pp

Debt / equity0.1×0.0×