investorscraft@gmail.com

Intrinsic ValueThe Allstate Corporation (0HCZ.L)

Previous Close£197.42
Intrinsic Value
Upside potential
Previous Close
£197.42

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

The Allstate Corporation operates as a leading provider of property and casualty insurance in the U.S. and Canada, with a diversified portfolio spanning auto, homeowners, and commercial lines under brands like Allstate and Encompass. The company also offers protection services, including consumer product warranties, roadside assistance, and identity protection, leveraging brands such as Allstate Protection Plans and Arity. Its multi-channel distribution strategy combines direct sales, independent agents, and digital platforms, ensuring broad market reach. Allstate’s market position is reinforced by its strong brand recognition, extensive product suite, and data-driven underwriting capabilities, particularly in telematics through Arity. The company competes in a highly regulated and competitive industry, where scale, risk management, and customer retention are critical. Its focus on innovation, such as usage-based insurance, helps differentiate its offerings in a mature market. While facing cyclical challenges like catastrophic losses, Allstate maintains resilience through pricing discipline and diversified revenue streams.

Revenue Profitability And Efficiency

Allstate reported revenue of $64.1 billion for FY 2024, with net income of $4.7 billion, reflecting disciplined underwriting and cost management. Diluted EPS stood at $16.99, supported by robust operating cash flow of $8.9 billion. Capital expenditures were modest at -$210 million, indicating efficient reinvestment. The company’s profitability metrics demonstrate its ability to balance growth with margin preservation in a competitive insurance landscape.

Earnings Power And Capital Efficiency

Allstate’s earnings power is underpinned by its diversified insurance segments and ancillary services, generating stable cash flows. The company’s capital efficiency is evident in its ability to deploy resources toward growth initiatives while maintaining shareholder returns. With a beta of 0.316, Allstate exhibits lower volatility relative to the market, appealing to risk-averse investors seeking steady income and capital appreciation.

Balance Sheet And Financial Health

Allstate’s balance sheet remains solid, with $704 million in cash and equivalents and total debt of $8.3 billion. The manageable debt level, coupled with strong operating cash flow, ensures financial flexibility. The company’s liquidity position supports claims obligations and strategic investments, reinforcing its creditworthiness in the insurance sector.

Growth Trends And Dividend Policy

Allstate has demonstrated consistent growth through product diversification and digital transformation. Its dividend policy, with a payout of $3.76 per share, reflects a commitment to returning capital to shareholders. The company’s ability to sustain dividends amid market fluctuations underscores its financial stability and long-term growth prospects.

Valuation And Market Expectations

With a market capitalization of $53.5 billion, Allstate trades at a valuation reflective of its industry leadership and earnings stability. Market expectations are anchored in its ability to navigate catastrophic risks and capitalize on telematics-driven pricing innovations, which could enhance underwriting accuracy over time.

Strategic Advantages And Outlook

Allstate’s strategic advantages include its strong brand, diversified product mix, and data analytics capabilities. The outlook remains positive, with opportunities in digital adoption and risk-based pricing. However, exposure to climate-related claims and regulatory changes requires vigilant risk management. The company’s focus on operational efficiency and customer-centric innovation positions it well for sustained performance.

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