看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 8.9x - 9.8x | 9.3x |
| Selected Fwd P/E Multiple | 3.5x - 3.9x | 3.7x |
| Fair Value | $55.47 - $61.31 | $58.39 |
| Upside | 7.0% - 18.3% | 12.7% |
| Benchmarks | - | Full Ticker |
| MetLife, Inc. | - | NYSE:MET |
| Principal Financial Group, Inc. | - | NasdaqGS:PFG |
| Globe Life Inc. | - | NYSE:GL |
| Prudential Financial, Inc. | - | NYSE:PRU |
| Reinsurance Group of America, Incorporated | - | NYSE:RGA |
| Brighthouse Financial, Inc. | - | NasdaqGS:BHF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MET | PFG | GL | PRU | RGA | BHF | |||
| NYSE:MET | NasdaqGS:PFG | NYSE:GL | NYSE:PRU | NYSE:RGA | NasdaqGS:BHF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.9% | 2.4% | 7.1% | -8.2% | -3.8% | NM- | ||
| 3Y CAGR | -14.0% | -0.2% | 1.3% | -32.4% | -15.1% | -43.1% | ||
| Latest Twelve Months | 206.2% | 152.1% | 10.3% | 9.6% | -20.5% | 123.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.8% | 12.6% | 16.8% | 3.9% | 4.0% | -75.7% | ||
| Prior Fiscal Year | 2.1% | 4.6% | 17.8% | 4.6% | 4.9% | -27.1% | ||
| Latest Fiscal Year | 6.0% | 9.7% | 18.5% | 3.8% | 3.2% | 4.5% | ||
| Latest Twelve Months | 6.0% | 9.7% | 18.5% | 3.8% | 3.2% | 4.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.1x | 7.7x | 8.7x | 16.1x | 10.6x | NA | ||
| Price / LTM Sales | 0.7x | 1.0x | 1.8x | 0.5x | 0.6x | 0.5x | ||
| LTM P/E Ratio | 11.8x | 10.4x | 9.5x | 13.2x | 17.2x | 10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.5x | 11.8x | 17.2x | |||||
| Historical LTM P/E Ratio | -21.0x | -2.9x | 10.5x | |||||
| Selected P/E Multiple | 8.9x | 9.3x | 9.8x | |||||
| (x) LTM Net Income | 286 | 286 | 286 | |||||
| (=) Equity Value | 2,535 | 2,669 | 2,802 | |||||
| (/) Shares Outstanding | 58.1 | 58.1 | 58.1 | |||||
| Implied Value Range | 43.67 | 45.97 | 48.27 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 43.67 | 45.97 | 48.27 | 51.82 | ||||
| Upside / (Downside) | -15.7% | -11.3% | -6.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MET | PFG | GL | PRU | RGA | BHF | |
| Value of Common Equity | 49,791 | 16,389 | 10,129 | 35,517 | 12,335 | 3,009 | |
| (/) Shares Outstanding | 681.2 | 225.0 | 83.2 | 354.4 | 66.0 | 58.1 | |
| Implied Stock Price | 73.09 | 72.85 | 121.68 | 100.21 | 186.83 | 51.82 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 73.09 | 72.85 | 121.68 | 100.21 | 186.83 | 51.82 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |