investorscraft@gmail.com

Intrinsic ValueLincoln National Corporation (0JV3.L)

Previous Close£41.81
Intrinsic Value
Upside potential
Previous Close
£41.81

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

Lincoln National Corporation operates as a diversified financial services firm specializing in insurance and retirement solutions. The company’s core segments—Annuities, Retirement Plan Services, Life Insurance, and Group Protection—cater to both individual and institutional clients. Its annuity products, including fixed, variable, and indexed options, serve as key revenue drivers, while retirement services focus on employer-sponsored plans with recordkeeping and compliance support. The life insurance segment offers term, universal, and indexed policies, supplemented by critical illness and long-term care riders. Group Protection provides employer-sponsored disability, dental, and vision benefits. Lincoln National distributes its products through intermediaries like brokers, financial advisors, and third-party administrators, leveraging a multi-channel approach. The company holds a strong position in the U.S. life insurance and retirement market, competing with established players like MetLife and Prudential. Its long-standing reputation, dating back to 1905, and diversified product portfolio enhance its resilience in a cyclical industry. However, exposure to interest rate sensitivity and regulatory risks remains a challenge. The firm’s focus on fee-based retirement services and group benefits aligns with broader industry trends toward workplace financial wellness.

Revenue Profitability And Efficiency

Lincoln National reported revenue of $20.7 billion, with net income of $3.3 billion, reflecting a robust margin. Diluted EPS stood at $18.41, indicating strong earnings power. However, operating cash flow was negative at -$2.0 billion, likely due to policyholder payouts or investment outflows. The absence of capital expenditures suggests a capital-light model, typical for insurers relying on float management.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by its annuity and life insurance segments, which benefit from long-term policyholder commitments and investment income. High EPS and net income demonstrate efficient capital deployment, though the negative operating cash flow warrants scrutiny. Lincoln’s ability to generate underwriting profits and investment returns remains critical to sustaining profitability amid market volatility.

Balance Sheet And Financial Health

Lincoln National maintains a solid balance sheet with $5.8 billion in cash and equivalents against $6.2 billion in total debt, indicating moderate leverage. The liquidity position supports dividend payouts and potential buybacks, but the debt load requires careful management, especially in a rising interest rate environment. Policyholder reserves and investment assets likely dominate its liabilities and assets, respectively.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for retirement and insurance products, with annuities and group protection showing steady uptake. A dividend of $1.8 per share reflects a commitment to shareholder returns, though payout sustainability depends on earnings stability. Market expansion in workplace benefits and digital distribution could drive future growth.

Valuation And Market Expectations

With a market cap of $5.5 billion and a beta of 1.42, Lincoln National is viewed as a higher-risk play within the life insurance sector. Investors likely price in its exposure to interest rates and equity markets, given its annuity-heavy portfolio. The current valuation may reflect expectations of margin stabilization and growth in fee-based services.

Strategic Advantages And Outlook

Lincoln’s diversified product mix and intermediary-driven distribution provide competitive advantages. However, macroeconomic headwinds and regulatory changes pose risks. The firm’s ability to adapt to digital trends and cost management will be pivotal. Long-term prospects hinge on retirement market growth and effective risk underwriting.

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