Company Valuation: FGL Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,501 5,773 5,225 4,153 3,069 - -
Change - 130.8% -9.48% -20.52% -26.1% - -
Enterprise Value (EV) 2,655 5,773 5,225 4,153 3,069 3,069 3,069
Change - 117.41% -9.48% -20.52% -26.1% 0% 0%
P/E 4.79x -97.9x 8.49x - 4.83x 5.23x 4.81x
PBR 1.39x 1.87x 1.42x 0.92x 0.64x 0.62x 0.59x
PEG - 1x -0x - - -0.69x 0.55x
Capitalization / Revenue 1.07x 1.28x 0.91x 0.72x 0.99x 0.9x 0.84x
EV / Revenue 0x 0x 0x 0x 0.99x 0.9x 0.84x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 4.18 -0.47 4.88 - 4.85 4.48 4.87
Distribution rate - - - - - - -
Net sales 1 2,340 4,500 5,744 5,731 3,113 3,425 3,650
EBITDA - - - - - - -
EBIT - - - - - - -
Net income 481 -58 622 - - 572 623
Net Debt 154 - - - - - -
Reference price 2 20.01 46.00 41.44 30.85 23.44 23.44 23.44
Nbr of stocks (in thousands) 125,000 125,497 126,094 134,620 130,935 - -
Announcement Date 22/02/23 21/02/24 20/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
6.7x4.99x - 5.13% 144B
10.6x0.86x - 5.72% 103B
12.67x - - 2.87% 97.53B
14.03x1.05x1.06x4.11% 77.65B
14.39x - - 3.23% 71.66B
12.43x - - 2.43% 61.34B
16.57x3.12x - 2.08% 58.88B
17.13x - - 2.98% 58.18B
12.31x - - 4.47% 47.18B
Average 12.98x 2.50x 1.06x 3.67% 79.91B
Weighted average by Cap. 12.13x 2.79x 1.06x 3.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA