investorscraft@gmail.com

Intrinsic ValueAflac Incorporated (0H68.L)

Previous Close£110.85
Intrinsic Value
Upside potential
Previous Close
£110.85

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

Aflac Incorporated is a leading provider of supplemental health and life insurance, operating primarily in Japan and the U.S. through its two core segments. The company’s diversified product portfolio includes cancer, medical, nursing care, and life insurance, alongside savings-oriented plans like WAYS and child endowment products in Japan. In the U.S., it offers accident, disability, dental, and vision coverage, distributed through a multi-channel network of agents, brokers, and agencies. Aflac’s market position is reinforced by its strong brand recognition, particularly in Japan, where it holds a dominant share in supplemental health insurance. The company’s focus on niche, high-demand products—such as cancer insurance—provides a competitive edge, while its asset-light distribution model enhances scalability. Its dual-geography strategy mitigates regional risks, though Japan’s aging population presents both opportunities and challenges for long-term growth.

Revenue Profitability And Efficiency

Aflac reported $19.1 billion in revenue for the period, with net income of $5.4 billion, reflecting a robust 28.4% net margin. The diluted EPS of $9.63 underscores efficient earnings conversion, while operating cash flow of $2.7 billion indicates strong liquidity generation. Notably, the absence of capital expenditures suggests a lean operational model, typical of insurance firms with minimal physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income relative to revenue, driven by disciplined underwriting and investment income. With $6.2 billion in cash and equivalents, Aflac maintains ample liquidity, though its $7.5 billion debt load warrants monitoring. The lack of capex highlights capital efficiency, as earnings are primarily reinvested or returned to shareholders.

Balance Sheet And Financial Health

Aflac’s balance sheet is solid, with $6.2 billion in cash and equivalents against $7.5 billion in total debt, yielding a conservative leverage profile. The company’s financial health is further supported by consistent operating cash flows, which cover interest obligations and dividend payouts comfortably. Its asset-liability management is prudent, given the long-term nature of insurance liabilities.

Growth Trends And Dividend Policy

Growth is tempered by market saturation in Japan, though U.S. expansion and product innovation offer avenues for incremental gains. The $2.16 annual dividend per share, coupled with a payout ratio aligned with industry norms, reflects a shareholder-friendly policy. Share buybacks or dividend hikes may be limited by regulatory capital requirements in the insurance sector.

Valuation And Market Expectations

With a market cap of $55.6 billion and a beta of 0.83, Aflac trades as a low-volatility defensive stock. The valuation likely prices in steady earnings but modest growth, given the mature nature of its core markets. Investor expectations may hinge on Japan’s demographic trends and U.S. penetration rates.

Strategic Advantages And Outlook

Aflac’s strategic advantages include its entrenched brand, diversified product mix, and scalable distribution. Near-term headwinds include regulatory scrutiny and Japan’s economic stagnation, but long-term demand for supplemental insurance remains resilient. The outlook is stable, with earnings likely to grow in line with global insurance industry trends.

Sources

Company filings, Bloomberg

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