Valuation Globe Life Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:01 11/09/2024 BST			5-day change	1st Jan Change
101.34 ^USD	-0.85%		-3.99%	-16.74%

09-03	Jefferies Adjusts Globe Life Price Target to $95 From $90, Maintains Hold Rating	MT
08-19	Powell's Hint Hunt

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,397	9,939	9,464	11,726	11,456	9,102	-	-
Change	-	-12.8%	-4.78%	23.9%	-2.3%	-20.55%	-	-
Enterprise Value (EV) ¹	13,045	11,862	11,490	13,803	13,572	11,953	12,448	12,966
Change	-	-9.07%	-3.13%	20.13%	-1.67%	-11.93%	4.14%	4.16%
P/E ratio	15.4x	13.9x	13x	16.1x	12.1x	8.75x	7.66x	6.96x
PBR	1.59x	1.14x	1.09x	2.43x	2.58x	1.64x	1.37x	1.17x
PEG	-	-94.94x	2.22x	4.65x	0.3x	0.6x	0.5x	0.7x
Capitalization / Revenue	2.52x	2.1x	1.85x	2.25x	2.1x	1.56x	1.49x	1.43x
EV / Revenue	2.88x	2.5x	2.25x	2.65x	2.49x	2.05x	2.04x	2.04x
EV / EBITDA	12.6x	11.9x	11.3x	-	-	7.93x	8.24x	8.29x
EV / EBIT	-	16.8x	17.2x	17.3x	10.6x	8.53x	8.5x	8.23x
EV / FCF	-	-	-	-	-	-	24,896,364x	-
FCF Yield	-	-	-	-	-	-	0%	-
Dividend per Share ²	0.69	0.75	0.79	0.83	0.9	0.9675	1.047	1.107
Rate of return	0.66%	0.79%	0.84%	0.69%	0.74%	0.95%	1.03%	1.09%
EPS ²	6.83	6.82	7.22	7.47	10.07	11.58	13.22	14.56
Distribution rate	10.1%	11%	10.9%	11.1%	8.94%	8.35%	7.92%	7.61%
Net sales ¹	4,528	4,738	5,113	5,215	5,448	5,823	6,093	6,368
EBITDA ¹	1,032	1,000	1,016	-	-	1,507	1,510	1,563
EBIT ¹	-	706.7	666.3	799.4	1,279	1,402	1,464	1,576
Net income ¹	760.8	731.8	745	739.7	970.8	1,049	1,113	1,178
Net Debt ¹	1,648	1,923	2,026	2,077	2,116	2,850	3,346	3,864
Reference price ²	105.25	94.96	93.72	120.55	121.72	101.34	101.34	101.34
Nbr of stocks (in thousands)	108,288	104,662	100,979	97,270	94,119	89,820	-	-
Announcement Date	04/02/20	02/02/21	02/02/22	01/02/23	07/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
GLOBE LIFE INC.	8.82x	2.07x	7.98x	+0.95%	9.18B
CHINA LIFE INSURANCE COMPANY LIMITED	5.92x	0.26x	-	+5.21%	109B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.54x	4.74x	-	+5.78%	96.91B
LIFE INSURANCE CORPORATION OF INDIA	17.35x	0.67x	18.13x	+0.58%	77.74B
AIA GROUP LIMITED	12.66x	-	-	+3.29%	74.91B
FUBON FINANCIAL HOLDING CO., LTD.	9.89x	4.43x	-	+3.50%	36.66B
JAPAN POST HOLDINGS CO., LTD.	13.88x	11x	135.82x	+3.57%	30.6B
SBI LIFE INSURANCE COMPANY LIMITED	82.72x	1.5x	79.37x	+0.18%	22.11B
HDFC LIFE INSURANCE COMPANY LIMITED	77.95x	-	-	+0.39%	18.01B
NN GROUP N.V.	7.42x	1.6x	8.97x	+7.70%	13.38B
Average	24.32x	3.28x	50.05x	+3.11%	48.89B
Weighted average by Cap.	15.91x	2.81x	49.11x	+3.64%