investorscraft@gmail.com

Intrinsic ValueGreat-West Lifeco Inc. (0AH3.L)

Previous Close£63.30
Intrinsic Value
Upside potential
Previous Close
£63.30

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

Great-West Lifeco Inc. is a diversified financial services holding company specializing in life and health insurance, retirement solutions, asset management, and reinsurance across Canada, the U.S., and Europe. The company operates under well-established brands such as Canada Life, Irish Life, Empower, and Putnam Investments, offering a comprehensive suite of products including protection plans, annuities, and investment strategies. Its distribution network spans advisors, brokers, financial institutions, and digital platforms, ensuring broad market penetration. Great-West Lifeco holds a strong position in the insurance and wealth management sectors, leveraging its long-standing reputation, multi-channel distribution, and integrated financial solutions to serve individuals, businesses, and institutional clients. The company’s focus on retirement and asset management aligns with demographic trends favoring long-term savings and income security, reinforcing its competitive edge in mature and growing markets.

Revenue Profitability And Efficiency

Great-West Lifeco reported revenue of CAD 46.8 billion for the period, with net income reaching CAD 4.03 billion, reflecting a robust profitability margin. The company’s diluted EPS stood at CAD 4.17, supported by disciplined underwriting and efficient capital deployment. Operating cash flow was strong at CAD 4.75 billion, indicating healthy liquidity generation from core operations. The absence of capital expenditures suggests a capital-light business model focused on financial services rather than physical assets.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by its diversified revenue streams from insurance premiums, asset management fees, and investment income. With a beta of 0.77, Great-West Lifeco exhibits lower volatility compared to the broader market, appealing to risk-averse investors. Its ability to generate stable cash flows underscores efficient capital allocation across its insurance and wealth management segments.

Balance Sheet And Financial Health

Great-West Lifeco maintains a solid balance sheet with CAD 10.7 billion in cash and equivalents, providing ample liquidity. Total debt of CAD 11.8 billion is manageable relative to its market capitalization of CAD 47 billion. The company’s financial health is further reinforced by its strong operating cash flows and absence of significant capital expenditures, ensuring flexibility for strategic initiatives or shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in its core markets, supported by demographic trends favoring retirement and insurance products. Its dividend policy is investor-friendly, with a dividend per share of CAD 2.275, reflecting a commitment to returning capital to shareholders. The payout ratio appears sustainable given the company’s earnings and cash flow stability.

Valuation And Market Expectations

With a market capitalization of CAD 47 billion, Great-West Lifeco trades at a valuation reflective of its stable earnings and defensive sector positioning. The low beta suggests market expectations of resilience during economic downturns, aligning with its insurance-driven business model. Investors likely value the company for its consistent dividends and long-term growth potential in retirement and asset management services.

Strategic Advantages And Outlook

Great-West Lifeco benefits from its diversified geographic footprint, strong brand portfolio, and integrated financial services platform. The company is well-positioned to capitalize on aging populations and increasing demand for retirement solutions. Strategic focus on digital transformation and cost efficiency could further enhance its competitive position. The outlook remains positive, supported by stable cash flows and opportunities in underserved markets.

Sources

Company filings, market data

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