Logo Spółki F&G Annuities & Life, Inc.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 33.78
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 63.1

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 9.7 13.3 1.5
F&G Annuities & Life, Inc. 3.7 9.1 0.9
Mediana / F&G Annuities & Life, Inc. 2.6 1.5 1.7
Pozostałe spółki z branży Insurance - Life
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Sanlam Limited SLM.JO 119 7.1 9.1 2.0 Johannesburg
New China Life Insurance Company Ltd. 601336.SS 29,578 8.2 6.9 2.5 Shanghai
CTBC Financial Holding Co., Ltd. 2891.TW 28,002 3.3 13.2 2.1 Taiwan
Japan Post Insurance Co., Ltd. 7181.T 10,421 -9.6 11.9 0.5 Tokyo
Prudential Financial, Inc. 5.95 PRH 8,652 10.0 15.0 1.2 New York Stock Exchange
Great-West Lifeco Inc. GWO.TO 42,167 11.2 15.6 2.0 Toronto Stock Exchange
SBI Life Insurance Company Limited SBILIFE.NS 22,550 79.0 82.7 11.4 National Stock Exchange of India
New China Life Insurance Company Ltd. 1336.HK 26,273 8.2 6.9 2.5 HKSE
Manulife Financial Corporation MFC-PC.TO 35,636 9.7 14.0 1.7 Toronto Stock Exchange
Hanwha Life Insurance Co., Ltd. 088350.KS 1,574 14.7 4.6 0.2 KSE
Great-West Lifeco Inc. GWO-PN.TO 35,549 11.2 15.6 2.0 Toronto Stock Exchange
Jackson Financial Inc. JXN 6,711 4.3 12.0 0.7 New York Stock Exchange
PT Pacific Strategic Financial Tbk APIC.JK 1,082 47.2 184.5 6.7 Jakarta Stock Exchange
Shin Kong Financial Holding Co., Ltd. 2888.TW 6,686 3.7 43.9 0.8 Taiwan
Ping An Insurance (Group) Company of China, Ltd. 601318.SS 154,252 9.9 8.8 1.1 Shanghai
Prudential Financial, Inc. PRU 39,483 10.1 15.0 1.2 New York Stock Exchange
Abacus Life, Inc. 9.875% Fixed Rate Senior Notes due 2028 ABLLL 2,478 59.1 -2,067.0 5.7 NASDAQ
Aflac Incorporated AFL 59,139 17.1 14.0 2.0 New York Stock Exchange
Lincoln National Corporation LNC 8,152 1.2 3.9 0.8 New York Stock Exchange
F&G Annuities & Life, Inc. FGN 4,626 3.8 9.5 0.9 New York Stock Exchange
Phoenix Group Holdings plc PHNX.L 9,225 -2.3 -11.4 5.5 London Stock Exchange
Ecclesiastical Insurance Office plc ELLA.L 205 7.0 1.1 0.0 London Stock Exchange
Max Financial Services Limited MFSL.NS 6,464 111.7 366.0 11.1 National Stock Exchange of India
Brighthouse Financial, Inc. BHFAP 2,669 0.4 3.9 0.6 NASDAQ Global Select
Unum Group UNM 12,473 12.5 14.2 1.2 New York Stock Exchange
Max Financial Services Limited MFSL.BO 6,434 111.7 366.0 11.1 Bombay Stock Exchange
China Pacific Insurance (Group) Co., Ltd. 601601.SS 51,159 10.2 7.1 1.3 Shanghai
China Life Insurance Company Limited 601628.SS 181,512 117.6 11.3 2.4 Shanghai
China Development Financial Holding Corporation 2883.TW 8,698 4.5 10.2 0.8 Taiwan
Thai Life Insurance Public Company Limited TLI.BK 3,430 6.8 9.3 0.8 Thailand
Tong Yang Life Insurance Co., Ltd. 082640.KS 700 4.2 4.7 0.6 KSE
Discovery Limited DSY.JO 90 10.4 16.2 2.3 Johannesburg
China Taiping Insurance Holdings Company Limited 0966.HK 8,638 3.4 7.9 0.8 HKSE
Brighthouse Financial, Inc. BHFAO 942 0.4 3.9 0.6 NASDAQ Global Select
T&D Holdings, Inc. 8795.T 10,993 -0.4 13.7 1.2 Tokyo
PT Capital Financial Indonesia Tbk CASA.JK 5,322 90.3 779.4 11.7 Jakarta Stock Exchange
MetLife, Inc. MET-PA 43,414 8.7 13.6 1.8 New York Stock Exchange
Great-West Lifeco Inc. GWO-PI.TO 20,645 11.2 15.6 2.0 Toronto Stock Exchange
Fubon Financial Holding Co., Ltd. 2881.TW 42,521 4.4 10.7 1.6 Taiwan
Primerica, Inc. PRI 8,100 9.8 11.6 3.6 New York Stock Exchange
Religare Enterprises Limited RELIGARE.BO 869 35.8 83.0 2.4 Bombay Stock Exchange
Prudential Financial, Inc. 5.62 PRS 8,362 10.0 15.0 1.2 New York Stock Exchange
Power Corporation of Canada POW.TO 32,741 9.4 16.5 1.9 Toronto Stock Exchange
China Life Insurance Company Limited 2628.HK 162,728 117.6 11.3 2.4 HKSE
MetLife, Inc. MET-PE 49,303 8.7 13.6 1.8 New York Stock Exchange
Aflac Incorporated 0H68.L 59,015 17.1 14.0 2.0 London Stock Exchange
Prudential plc PUK 37,828 40,724,263.0 17.1 2,069.6 New York Stock Exchange
Brighthouse Financial, Inc. BHFAN 757 0.4 3.9 0.6 NASDAQ Global Select
Bangkok Life Assurance Public Company Limited BLA.BK 1,023 4.5 6.8 0.7 Thailand
Prudential Financial, Inc. 0KRX.L 39,347 10.0 15.0 1.2 London Stock Exchange
Cathay Financial Holding Co., Ltd. 2882.TW 32,236 0.5 11.9 1.3 Taiwan
Brighthouse Financial, Inc. BHFAM 657 0.4 3.9 0.6 NASDAQ Global Select
MetLife, Inc. MET 51,849 8.7 13.6 1.8 New York Stock Exchange
Old Mutual Limited OMU.L 3,473 -0.1 9.4 1.0 London Stock Exchange
Life Insurance Corporation of India LICI.NS 61,267 11.6 10.9 4.4 National Stock Exchange of India
Unum Group 0LJN.L 12,529 12.5 14.2 1.2 London Stock Exchange
Prudential plc 2378.HK 37,507 40,688,689.7 17.1 2,069.0 HKSE
Ping An Insurance (Group) Company of China, Ltd. PZX.VI 139,761 9.9 8.8 1.1 Vienna
Wüstenrot & Württembergische AG WUW.DE 1,547 0.0 9.6 0.3 Frankfurt Stock Exchange
Mercuries & Associates Holding, Ltd. 2905.TW 569 6.9 -14.1 1.4 Taiwan
Farglory Life Insurance Co., Ltd. 5859.TWO 740 6.5 13.2 0.4 Taipei Exchange
CNO Financial Group, Inc. CNO 3,846 9.0 13.7 1.5 New York Stock Exchange
Power Financial Corporation PWF-PZ.TO 14,656 7.4 0.0 0.0 Toronto Stock Exchange
PT Asuransi Jiwa Sinarmas MSIG Tbk LIFE.JK 1,041 44.7 57.0 2.1 Jakarta Stock Exchange
Lincoln National Corporation 0JV3.L 7,584 1.2 3.9 0.8 London Stock Exchange
MetLife, Inc. MET-PF 12,865 8.7 13.6 1.8 New York Stock Exchange
PT Bhakti Multi Artha Tbk BHAT.JK 430 412.9 -2,576.5 12.4 Jakarta Stock Exchange
Aljazira Takaful Taawuni Company 8012.SR 204 15.6 22.8 0.8 Saudi
Manulife Financial Corporation MFC.TO 59,515 9.7 14.0 1.7 Toronto Stock Exchange
Manulife Financial Corporation MFC 59,505 9.7 14.0 1.7 New York Stock Exchange
Hansard Global plc HSD.L 86 0.8 35.8 3.9 London Stock Exchange
SBI Life Insurance Company Limited SBILIFE.BO 22,539 79.0 82.7 11.4 Bombay Stock Exchange
Citizens, Inc. CIA 263 32.3 27.4 1.3 New York Stock Exchange
Brighthouse Financial, Inc. BHFAL 2,378 0.4 3.9 0.6 NASDAQ Global Select
Manulife Financial Corporation 0945.HK 60,461 9.7 14.0 1.7 HKSE
Lifenet Insurance Company 7157.T 974 14.4 24.7 1.6 Tokyo
E-L Financial Corporation Limited ELF.TO 4,132 3.9 4.6 0.7 Toronto Stock Exchange
Ping An Insurance (Group) Company of China, Ltd. 2318.HK 150,401 9.9 8.8 1.1 HKSE
Chesnara plc CSN.L 873 49.8 -53.8 1.5 London Stock Exchange
Prudential plc PRU.L 36,472 40,705,479.3 17.1 2,069.8 London Stock Exchange
NobleOak Life Limited NOL.AX 86 3.2 18.1 1.5 Australian Securities Exchange
Samsung Life Insurance Co., Ltd. 032830.KS 19,289 10.1 13.3 0.9 KSE
Manulife Financial Corporation 0V5H.L 58,394 9.1 14.1 1.7 London Stock Exchange
Mirae Asset Life Insurance Co., Ltd. 085620.KS 818 4.4 8.4 0.5 KSE
China Pacific Insurance (Group) Co., Ltd. 2601.HK 41,301 10.2 7.1 1.3 HKSE
Yunfeng Financial Group Limited 0376.HK 1,690 6.8 17.3 1.2 HKSE
Hubei Biocause Pharmaceutical Co., Ltd. 000627.SZ 1,096 6.0 -32.1 0.4 Shenzhen
COFCO Capital Holdings Co., Ltd. 002423.SZ 3,885 6.7 30.3 1.2 Shenzhen
Maiden Holdings North America, Ltd. MHNC 1,590 -9.5 -7.5 46.2 New York Stock Exchange
Sagicor Financial Company Ltd. SFC.TO 823 3.9 7.4 0.8 Toronto Stock Exchange
Challenger Limited CGF.AX 4,144 13.0 32.5 1.6 Australian Securities Exchange
Asia Financial Holdings Limited 0662.HK 588 2.6 6.5 0.4 Hong Kong Stock Exchange
Life Insurance Corporation of India LICI.BO 60,975 11.6 10.9 4.4 Bombay Stock Exchange
ICICI Prudential Life Insurance Company Limited ICICIPRULI.BO 10,030 4.8 69.3 7.1 Bombay Stock Exchange
Brighthouse Financial, Inc. BHF 3,745 0.4 3.9 0.6 NASDAQ Global Select
Jackson Financial Inc. JXN-PA 1,759 4.3 12.0 0.7 New York Stock Exchange
Anadolu Hayat Emeklilik Anonim Sirketi ANHYT.IS 982 12.2 9.1 4.1 Istanbul Stock Exchange
HDFC Life Insurance Company Limited HDFCLIFE.BO 18,458 85.3 87.4 9.7 Bombay Stock Exchange
PT Panin Financial Tbk PNLF.JK 504 -0.5 5.2 0.3 Jakarta Stock Exchange
AIA Group Limited 1299.HK 105,266 14.0 18.2 2.7 HKSE
Abacus Life, Inc. ABL 674 20.5 -541.7 1.5 NASDAQ Capital Market
Genworth Financial, Inc. GNW 3,607 2.1 13.7 0.4 New York Stock Exchange
F&G Annuities & Life, Inc. FG 4,547 3.8 9.5 0.9 New York Stock Exchange
Globe Life Inc. GL 10,458 6.9 9.8 2.0 New York Stock Exchange
Mercuries Life Insurance Company Ltd. 2867.TW 1,310 0.6 -8.6 1.3 Taiwan
Dai-ichi Life Holdings, Inc. 8750.T 28,502 6.5 13.3 1.3 Tokyo
ICICI Prudential Life Insurance Company Limited ICICIPRULI.NS 10,070 4.8 69.3 7.1 National Stock Exchange of India
HDFC Life Insurance Company Limited HDFCLIFE.NS 18,417 85.3 87.4 9.7 National Stock Exchange of India
PT Paninvest Tbk PNIN.JK 201 -1.4 2.8 0.2 Jakarta Stock Exchange
Bangkok Life Assurance Public Company Limited BLA-R.BK 1,023 4.5 6.8 0.7 Stock Exchange of Thailand
Abacus Life, Inc. ABLLW 613 20.5 -541.7 1.5 NASDAQ Capital Market