investorscraft@gmail.com

Intrinsic Value of Unum Group (UNM)

Previous Close$80.04
Intrinsic Value
Upside potential
Previous Close
$80.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Unum Group operates as a leading provider of disability, life, and supplemental insurance products in the U.S. and select international markets. The company generates revenue primarily through premiums from employer-sponsored group insurance plans, individual policies, and voluntary benefits. Its core offerings include short-term and long-term disability insurance, life insurance, and accident coverage, catering to both corporate clients and individual consumers. Unum holds a strong market position in the employee benefits sector, leveraging its extensive distribution network and long-standing relationships with employers. The company differentiates itself through underwriting expertise, claims management efficiency, and a focus on customer retention. Its international segment, Unum UK, provides similar products, reinforcing its diversified revenue base. The insurance industry remains highly competitive, but Unum’s scale and specialization in group benefits provide a defensible niche. Regulatory compliance and risk management are critical to its operations, given the nature of long-tail liabilities inherent in disability and life insurance.

Revenue Profitability And Efficiency

Unum reported $12.8 billion in revenue for FY 2024, with net income of $1.78 billion, reflecting a robust underwriting margin. Diluted EPS stood at $9.46, demonstrating strong profitability. Operating cash flow of $1.51 billion indicates efficient premium collection and claims management, while capital expenditures of $-125.7 million suggest disciplined investment in technology and infrastructure. The company’s ability to convert premiums into earnings underscores its operational efficiency.

Earnings Power And Capital Efficiency

Unum’s earnings power is driven by its disciplined underwriting and investment income, with a focus on maintaining favorable loss ratios. The company’s capital efficiency is evident in its ability to generate consistent returns on equity, supported by a balanced mix of premium growth and prudent risk management. Its investment portfolio, primarily fixed-income securities, contributes to stable earnings despite interest rate fluctuations.

Balance Sheet And Financial Health

Unum’s balance sheet shows $3.74 billion in total debt, with no reported cash and equivalents, indicating reliance on operating cash flow for liquidity. The absence of cash holdings may reflect aggressive capital deployment, but the company’s strong cash generation mitigates liquidity concerns. Its debt levels are manageable relative to earnings, and the firm maintains adequate reserves to meet policyholder obligations.

Growth Trends And Dividend Policy

Unum has demonstrated steady premium growth, supported by demand for voluntary benefits and group insurance. The company pays a dividend of $1.68 per share, reflecting a commitment to shareholder returns. While dividend growth has been modest, the payout ratio remains sustainable, aligning with its focus on long-term capital preservation and underwriting profitability.

Valuation And Market Expectations

Unum trades at a P/E multiple reflective of its stable earnings and niche market position. Investors likely price in moderate growth expectations, given the mature nature of the insurance industry. The stock’s valuation balances its defensive characteristics with limited upside from cyclical tailwinds.

Strategic Advantages And Outlook

Unum’s strategic advantages include its entrenched relationships with employers, underwriting expertise, and diversified product suite. The outlook remains stable, with growth opportunities in voluntary benefits and international markets. However, regulatory changes and competitive pressures pose risks. The company’s focus on operational efficiency and risk-adjusted returns positions it well for sustained performance.

Sources

10-K filings, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount