Company Valuation: Unum Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,023 8,163 8,820 13,336 12,968 14,265 - -
Change - 62.49% 8.05% 51.2% -2.76% 10% - -
Enterprise Value (EV) 8,391 11,473 8,820 13,336 12,968 14,265 14,265 14,265
Change - 36.74% -23.13% 51.2% -2.76% 10% 0% 0%
P/E 6.11x 6.31x 6.96x 7.72x 18.1x 11.9x 9.97x 8.98x
PBR 0.44x 0.88x 0.91x 1.19x 1.15x 1.27x 1.17x 1.08x
PEG - 0.1x - 0.2x -0.3x 0.2x 0.5x 0.8x
Capitalization / Revenue 0.42x 0.68x 0.71x 1.03x 0.98x 1.18x 1.12x 1.07x
EV / Revenue 0x 0x 0x 0x 0x 1.18x 1.12x 1.07x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.21x 7.12x -
EV / FCF 0x - - - - 12.4x 11.9x -
FCF Yield 25.4% - - - - 8.06% 8.41% -
Dividend per Share 2 1.17 1.26 1.39 1.57 1.76 1.934 2.104 2.279
Rate of return 4.76% 3.07% 3.07% 2.15% 2.27% 2.15% 2.34% 2.53%
EPS 2 4.02 6.5 6.5 9.46 4.27 7.542 9.035 10.03
Distribution rate 29.1% 19.4% 21.4% 16.6% 41.2% 25.6% 23.3% 22.7%
Net sales 1 11,937 12,007 12,422 12,922 13,182 12,107 12,685 13,282
EBITDA - - - - - - - -
EBIT 1 1,302 1,744 2,127 2,211 1,986 1,979 2,004 -
Net income 1 824.2 1,314 1,284 1,779 738.5 1,206 1,374 1,407
Net Debt 3,367 3,311 - - - - - -
Reference price 2 24.57 41.03 45.22 73.03 77.50 90.11 90.11 90.11
Nbr of stocks (in thousands) 204,453 198,941 195,046 182,612 167,331 158,307 - -
Announcement Date 01/02/22 31/01/23 30/01/24 04/02/25 05/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.95x - - 2.15% 14.27B
6.79x4.92x - 5.2% 143B
10.83x0.88x - 5.6% 104B
13.62x - - 2.69% 103B
14.19x1.05x - 4.08% 76.29B
14.98x - - 3.11% 73.98B
17.62x3.46x - 1.93% 64.49B
11.41x - - 2.44% 61.97B
17.69x - - 2.89% 59.19B
17.17x - - 3.29% 46.16B
Average 13.62x 2.58x 3.34% 74.68B
Weighted average by Cap. 12.79x 2.83x 3.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. UNM Stock
  4. Valuation Unum Group