Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.6x - 0.7x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.5x |
| Fair Value | €183.62 - €202.95 | €193.28 |
| Upside | -0.7% - 9.7% | 4.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Assurant, Inc. | - | NYSE:AIZ |
| American International Group, Inc. | - | NYSE:AIG |
| MetLife, Inc. | - | NYSE:MET |
| Atlantic American Corporation | - | NasdaqGM:AAME |
| Horace Mann Educators Corporation | - | NYSE:HMN |
| Reinsurance Group of America, Incorporated | - | DB:RGPB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AIZ | AIG | MET | AAME | HMN | RGPB | |||
| NYSE:AIZ | NYSE:AIG | NYSE:MET | NasdaqGM:AAME | NYSE:HMN | DB:RGPB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.8% | -11.3% | 0.4% | -1.0% | 2.2% | 9.1% | ||
| 3Y CAGR | 5.2% | -19.5% | 1.1% | -1.9% | 6.3% | 9.9% | ||
| Latest Twelve Months | 6.7% | -2.9% | 6.1% | 0.8% | 6.9% | 19.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.4% | 8.9% | 6.8% | 1.3% | 6.7% | 4.0% | ||
| Prior Fiscal Year | 5.8% | 8.9% | 2.1% | -0.3% | 3.0% | 4.9% | ||
| Latest Fiscal Year | 6.4% | 8.1% | 6.0% | -2.3% | 6.4% | 3.2% | ||
| Latest Twelve Months | 6.4% | 8.1% | 6.0% | -2.3% | 6.4% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.5x | 7.7x | 16.1x | -33.9x | 17.4x | 11.2x | ||
| Price / LTM Sales | 0.9x | 1.9x | 0.8x | 0.2x | 1.1x | 0.6x | ||
| LTM P/E Ratio | 14.1x | 23.7x | 13.3x | -7.6x | 17.3x | 18.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.9x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.6x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) LTM Sales | 22,107 | 22,107 | 22,107 | |||||
| (=) Equity Value | 13,133 | 13,824 | 14,516 | |||||
| (/) Shares Outstanding | 66.0 | 66.0 | 66.0 | |||||
| Implied Value Range | 198.91 | 209.38 | 219.85 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 183.34 | 192.99 | 202.64 | 185.00 | ||||
| Upside / (Downside) | -0.9% | 4.3% | 9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AIZ | AIG | MET | AAME | HMN | RGPB | |
| Value of Common Equity | 10,705 | 52,047 | 56,195 | 32 | 1,776 | 13,252 | |
| (/) Shares Outstanding | 50.8 | 593.3 | 681.2 | 20.4 | 40.9 | 66.0 | |
| Implied Stock Price | 210.77 | 87.72 | 82.49 | 1.58 | 43.46 | 200.72 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 210.77 | 87.72 | 82.49 | 1.58 | 43.46 | 185.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |