Markel Corporation Financial Ratios — MKL Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	4.33	6.96	5.32	4.5	7.55	5.59	4.4	-1.38	17.77	6.85	18.13	-1.89	14.55	17.65	12.6
Return on Assets (%)	1.27	2.1	1.54	1.31	2.32	1.79	1.35	-0.39	5.06	2.06	5.37	-0.44	3.81	4.7	3.22
Return on Capital (%)	4.53	6.36	5.08	4.28	6.68	5.14	- -	- -	14.16	6.05	14.09	- -	10.97	13.66	9.84
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	7.23	10.4	8.37	8.58	13.82	11.23	1.44	-0.11	24.01	10.38	24.23	-1.28	16.89	21.72	16.73
Profit Margin (%)	5.4	8.45	6.5	6.26	10.85	8.12	6.52	-1.84	18.81	8.47	18.76	-1.83	12.7	16.4	12.9
Net Income to Common Margin (%)	5.4	8.45	6.5	6.26	10.85	8.12	6.52	-1.84	18.81	8.27	18.48	-2.14	12.47	16.19	13.47
Effective Tax Rate (%)	21.93	17.24	21.53	26.5	20.61	26.9	- -	- -	21.28	16.86	21.85	- -	20.82	21.73	21.24
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.83
Sustainable Growth Rate (%)	4.33	6.96	5.32	4.5	7.55	5.59	4.4	-1.38	17.77	6.85	18.13	-1.89	14.55	17.65	11.99

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	4,104	3,780	4,330	4,304
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	250	- -	- -	- -
LT Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	3,854	3,780	4,330	4,304
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.7	-0.49	-0.42	-0.7	-0.67	-0.49	-0.56	-0.69	-0.72	-0.57	-0.79	-1.3	-1.4	-1.25	-1
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	86	93	114	117	118	130	132	154	172	178	184	196	185	204	206
Common Equity/Total Assets	29.37	30.97	27.86	30.14	31.41	32.7	28.97	27.26	29.54	29.27	29.14	25.22	26.15	26.37	26.99
Long-Term Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	28.05	24.35	24.79	22.53
Long-Term Debt/Capital (%)	27.2	27.3	25.05	22.73	22.08	23.16	24.28	24.5	23.9	21.06	22.29	21.6	19.58	19.86	18.39
Long-Term Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	7.74	6.87	7	6.25
Total Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	29.87	24.35	24.79	22.53
Total Debt/Capital (%)	27.2	27.3	25.05	22.73	22.08	23.16	24.28	24.5	23.9	21.06	22.29	23	19.58	19.86	18.39
Total Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	8.24	6.87	7	6.25
Net Debt to Equity	14.98	15.82	4.11	3.83	-4.94	9.79	9.32	10.73	4.1	-6.57	2.52	-0.25	0.21	3.65	1.78
Net Debt/Capital (%)	13.02	13.66	3.95	3.69	-5.2	8.91	8.52	9.69	3.94	-7.03	2.46	-0.25	0.21	3.52	1.74
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	-60	-46	-48	-82	-80	-64	-75	-107	-123	-101	-145	-255	-259	-255	-207
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	29.37	30.97	27.86	30.14	31.41	32.7	28.97	27.26	29.54	29.27	29.14	25.22	26.15	26.37	26.99
Long-Term Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	28.05	24.35	24.79	22.53
Long-Term Debt/Capital (%)	27.2	27.3	25.05	22.73	22.08	23.16	24.28	24.5	23.9	21.06	22.29	21.6	19.58	19.86	18.39
Long-Term Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	7.74	6.87	7	6.25
Total Debt/Equity (%)	37.36	37.55	33.42	29.41	28.33	30.14	32.06	32.45	31.4	26.68	28.69	29.87	24.35	24.79	22.53
Total Debt/Capital (%)	27.2	27.3	25.05	22.73	22.08	23.16	24.28	24.5	23.9	21.06	22.29	23	19.58	19.86	18.39
Total Debt/Total Assets (%)	11.22	11.89	9.42	8.94	8.98	9.95	9.45	9.04	9.43	8.35	9	8.24	6.87	7	6.25
CFO/Total Liabilities	3.86	4.57	4.33	4.09	3.82	3.08	3.71	3.72	4.86	6.06	6.83	7.51	7.05	5.84	5.54
CFO/CapEx	5.18	8.62	15.62	8.73	8.16	8.4	11.5	8.38	10.33	17.15	15.66	10.64	10.78	10.17	13.35
Altman's Z-Score	0.78	0.8	0.62	0.7	0.86	0.88	0.79	0.87	0.96	0.86	0.93	0.86	0.9	0.91	0.91

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.52	2.5	1.99	1.66	1.71	1.74	1.27	1.07	1.35	1.27	1.47	1.12	1.3	1.2	0.97
Days Sales Outstanding	80.8	146.02	183.03	220.38	213.07	210.37	287.92	342.59	269.47	287.78	249.02	326.21	279.88	304.23	377.81
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	3,990	4,173	8,117	9,534	12,331	12,622	15,838	14,416	15,769	14,242	16,822	17,685	18,646	21,733	27,063
- Cash & Cash Equivalents	775	864	1,979	1,960	2,630	1,739	2,198	2,014	3,073	4,342	3,978	4,137	3,747	3,693	3,965
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	592	592	592	592	592	- -
+ Minority/Non Controlling Interest	75	87	77	68	69	80	164	194	185	261	484	586	542	553	504
+ Total Debt	1,294	1,493	2,256	2,254	2,239	2,575	3,099	3,010	3,534	3,484	4,361	4,104	3,780	4,330	4,304
Enterprise Value	-1,496	-1,064	-3,124	-2,122	973	1,311	4,801	4,484	5,248	1,521	3,894	4,303	2,869	5,245	20,840
Total Capital	4,756	5,468	9,006	9,917	10,143	11,116	12,767	12,284	14,790	16,544	19,563	17,841	19,306	21,799	23,406
Total Debt/Capital (%)	27.2	27.3	25.05	22.73	22.08	23.16	24.28	24.5	23.9	21.06	22.29	23	19.58	19.86	18.39
Total Debt / EV	-0.86	-1.4	-0.72	-1.06	2.3	1.96	0.65	0.67	0.67	2.29	1.12	0.95	1.32	0.83	0.21
EV/Sales	- -	- -	- -	- -	0.18	0.23	0.79	0.65	0.55	0.16	0.3	0.36	0.18	0.31	1.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	1.31	2.08	3.27	1.3	3.72	0.81	1.61	1.51	0.98	1.9	7.13
EV/Free Cash Flow to Firm	- -	- -	- -	- -	1.18	1.89	3.11	1.26	3.42	0.77	1.52	1.39	0.9	1.74	6.66
Diluted Market Cap	4,033	4,230	7,304	9,599	12,421	12,734	15,955	14,453	15,868	14,283	17,029	17,892	18,995	22,512	26,434
Diluted Enterprise Value	4,626	4,946	7,659	9,960	12,099	13,649	17,019	15,642	16,515	14,278	18,488	19,036	20,162	24,294	27,278
EV per Share	- -	- -	- -	- -	69.68	93.91	345.29	322.9	380.48	110.34	285.61	320.54	218.44	416.63	1,655.34
TTM Sales	2,630	3,000	4,323	5,134	5,370	5,611	6,065	6,950	9,520	9,639	12,918	11,813	15,714	16,750	16,333
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	379	469	835	803	745	630	1,467	3,452	1,409	1,885	2,418	2,843	2,933	2,754	2,923
TTM Free Cash Flow to Firm	439	515	883	885	825	693	1,541	3,559	1,533	1,987	2,563	3,098	3,192	3,009	3,130

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	10.86	9.66	9.21	12.01	16.99	21.28	17.1	14.46	11.35	7.77	7.04	6.04	6.24	7.9	8.91
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-1,496	-1,064	-3,124	-2,122	973	1,311	4,801	4,484	5,248	1,521	3,894	4,303	2,869	5,245	20,840
Low Price	337.5	398.65	434.98	527.17	660.05	805.03	887.4	954.39	950.16	710.52	942.44	1,064.09	1,186.56	1,342.66	1,621.89
EV/Sales	- -	- -	- -	- -	0.18	0.23	0.79	0.65	0.55	0.16	0.3	0.36	0.18	0.31	1.28
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	28.29	16.7	25.89	29.73	21.19	27.81	40.24	- -	8.85	17.89	7.12	- -	9.67	8.29	11.98
Price/Earnings Average	27.08	16.94	23.17	27.49	19.31	27.81	35.72	-122.89	8.4	17.59	6.89	-68.88	9.45	7.5	10.74
Price/Earnings High	29.35	19.35	25.99	30.8	22.5	30.42	40.88	-133.42	9.42	23.33	7.75	-81.78	10.62	8.69	12.3
Price/Earnings Low	23.02	15.36	19.41	22.95	15.83	24.76	31.35	-103.67	7.36	12.3	5.44	-57.28	8.08	6.45	9.04
Price/Book Value	1.18	1.07	1.22	1.26	1.57	1.49	1.67	1.59	1.42	1.17	1.19	1.41	1.3	1.33	1.46
Price/Book Value Average	1.13	1.09	1.09	1.16	1.43	1.49	1.48	1.73	1.35	1.15	1.15	1.37	1.27	1.2	1.3
Price/Book Value High	1.22	1.24	1.22	1.3	1.67	1.63	1.69	1.88	1.52	1.52	1.3	1.62	1.42	1.4	1.49
Price/Book Value Low	0.96	0.99	0.91	0.97	1.18	1.33	1.3	1.46	1.18	0.8	0.91	1.14	1.08	1.04	1.1
Price/Tangible Book Value	1.58	1.47	1.58	1.63	2.1	1.91	2.49	2.82	2.25	1.82	1.79	2.16	1.83	1.79	1.9
Price/Tangible Book Value Average	1.52	1.49	1.41	1.51	1.91	1.91	2.21	3.07	2.13	1.79	1.73	2.1	1.79	1.62	1.7
Price/Tangible Book Value High	1.64	1.7	1.58	1.69	2.23	2.09	2.53	3.33	2.39	2.38	1.95	2.5	2.01	1.88	1.95
Price/Tangible Book Value Low	1.29	1.35	1.18	1.26	1.57	1.7	1.94	2.59	1.87	1.25	1.37	1.75	1.53	1.39	1.43
Price/Sales	1.53	1.41	1.68	1.86	2.3	2.26	2.62	2.08	1.66	1.48	1.32	1.51	1.21	1.34	1.61
Price/Sales Average	1.46	1.43	1.51	1.72	2.1	2.26	2.33	2.27	1.58	1.46	1.27	1.47	1.18	1.21	1.45
Price/Sales High	1.58	1.63	1.69	1.93	2.44	2.47	2.66	2.46	1.77	1.93	1.43	1.75	1.33	1.41	1.66
Price/Sales Low	1.24	1.3	1.26	1.44	1.72	2.01	2.04	1.91	1.38	1.02	1	1.22	1.01	1.04	1.22
Price/Cash Flow	12.9	10.78	9.76	13.32	18.96	23.71	18.53	16.19	12.44	8.21	7.47	6.6	6.8	8.66	9.54
Price/Cash Flow Average	12.36	10.94	8.73	12.32	17.29	23.71	16.44	17.64	11.81	8.07	7.23	6.41	6.65	7.84	8.56
Price/Cash Flow High	13.39	12.49	9.8	13.8	20.13	25.93	18.82	19.15	13.23	10.71	8.13	7.61	7.47	9.08	9.8
Price/Cash Flow Low	10.5	9.91	7.32	10.28	14.17	21.1	14.43	14.88	10.34	5.65	5.71	5.33	5.68	6.74	7.2
Price/Free Cash Flow Average	10.4	9.8	8.24	11.11	15.49	21.28	15.17	15.76	10.78	7.63	6.81	5.86	6.1	7.15	7.98
Price/Free Cash Flow High	11.27	11.19	9.24	12.45	18.04	23.28	17.37	17.11	12.08	10.13	7.66	6.96	6.85	8.28	9.15
Price/Free Cash Flow Low	8.84	8.88	6.9	9.28	12.7	18.94	13.32	13.3	9.44	5.34	5.38	4.88	5.21	6.15	6.72
EV/Sales Average	1.68	1.65	1.76	1.79	2.03	2.41	2.49	2.43	1.64	1.45	1.37	1.55	1.23	1.28	1.54
EV/Sales High	1.8	1.85	1.97	1.99	2.38	2.62	2.83	2.63	1.83	1.93	1.53	1.82	1.38	1.47	1.75
EV/Sales Low	1.46	1.52	1.49	1.5	1.66	2.17	2.21	2.08	1.44	1.02	1.11	1.31	1.07	1.12	1.3
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	414.67	433.42	580.35	682.84	883.35	904.5	1,139.13	1,038.05	1,143.17	1,033.3	1,234	1,317.49	1,419.9	1,726.23	2,149.65
High Price	430.26	502.2	582.59	707.36	937.91	989.18	1,157.3	1,228.32	1,216.47	1,347.64	1,343.56	1,519.24	1,560	1,809.11	2,207.59
Enterprise Value Average	4,413	4,950	7,617	9,178	10,919	13,537	15,121	16,901	15,622	13,994	17,741	18,321	19,399	21,449	25,105
Enterprise Value High	4,733	5,551	8,502	10,238	12,771	14,720	17,155	18,248	17,427	18,569	19,774	21,537	21,653	24,559	28,636
Enterprise Value Low	3,840	4,554	6,438	7,722	8,892	12,150	13,402	14,443	13,753	9,788	14,306	15,427	16,749	18,687	21,263

Shares Outstanding	10	10	14	14	14	14	14	14	14	14	14	13	13	13	13
Diluted Weighted Avg Shares	10	10	13	14	14	14	14	14	14	14	14	14	13	13	12
Basic Weighted Avg Shares	10	10	13	14	14	14	14	14	14	14	14	14	13	13	12
Revenue per Share	271.46	307.37	344.8	367.11	384.17	400.4	434.32	499.16	686.79	697.94	938.29	869.89	1,177.31	1,286.79	1,332.3
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	14.66	25.96	22.41	22.97	41.69	32.52	28.31	-9.21	129.17	57.75	173.38	-18.58	146.85	208.27	179.42
Basic EPS from Cont Ops	15.33	26.46	22.64	23.15	42.15	32.86	28.7	-9.36	129.82	60.22	177.65	-7.61	157.42	218.75	175.57
Diluted EPS, GAAP	14.6	25.96	22.33	22.85	41.45	32.37	28.22	-9.21	128.99	57.7	172.98	-18.58	146.51	207.88	178.87
Diluted EPS from Cont Ops	15.27	26.46	22.55	23.03	41.9	32.71	28.61	-9.36	129.63	60.17	177.24	-7.61	157.06	218.34	175.03
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.33	2.61	2.65	2.7	2.77	1.47
Cash Flow per Share	32.13	40.22	59.46	51.26	46.58	38.15	61.48	64.13	91.92	125.81	165.17	199.52	208.8	199.28	225.24
Free Cash Flow per Basic Share	25.93	35.55	55.65	45.38	40.88	33.61	56.14	56.47	83.02	118.48	154.62	180.76	189.42	179.69	208.36
Cash & Equivalents per Share	712.42	707.89	970.52	1,001.16	979.06	1,000.82	1,028.52	945.8	1,032.32	1,237.58	1,347.26	1,390.41	1,575.63	1,744.49	876.23
Book Value per Share	352.1	403.84	477.17	543.98	561.23	606.3	683.58	653.86	802.58	885.72	1,036.2	935.65	1,095.95	1,296.59	1,477.23
Tangible Book Value per Share	261.92	294.88	367.58	418.5	420.8	472.67	458.23	368.42	509.19	567.41	689.84	608.87	775.1	963.35	1,130.51

Markel Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)