investorscraft@gmail.com

Intrinsic ValueMetLife, Inc. (0K0X.L)

Previous Close£78.40
Intrinsic Value
Upside potential
Previous Close
£78.40

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

MetLife, Inc. is a global leader in diversified financial services, specializing in insurance, annuities, employee benefits, and asset management. The company operates across five key segments—U.S., Asia, Latin America, Europe, the Middle East, and Africa (EMEA), and MetLife Holdings—offering a broad portfolio of products including life, disability, dental, and pet insurance, as well as pension risk transfers and institutional annuities. Its revenue model is anchored in premium income, investment returns, and fee-based services, with a strong emphasis on risk management and long-term customer relationships. MetLife holds a dominant position in the U.S. and select international markets, leveraging its scale, brand recognition, and multi-channel distribution network to maintain competitive advantage. The company’s diversified product suite and geographic footprint mitigate concentration risks while capitalizing on growth opportunities in emerging markets and institutional client segments. As a trusted provider of retirement and protection solutions, MetLife benefits from stable demand driven by aging populations and increasing financialization in developing economies.

Revenue Profitability And Efficiency

MetLife reported $70.99 billion in revenue for the period, with net income of $4.43 billion, reflecting a net margin of approximately 6.2%. The company’s diluted EPS stood at $5.94, supported by robust underwriting discipline and investment income. Operating cash flow of $15.12 billion underscores strong liquidity generation, though capital expenditures were negligible, typical for asset-light financial services firms. The absence of significant capex highlights MetLife’s capital-efficient model.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a balanced mix of premium income and investment returns, with a focus on high-margin segments like group benefits and annuities. MetLife’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with a debt-to-equity ratio that remains manageable given its stable cash flows and diversified revenue streams.

Balance Sheet And Financial Health

MetLife maintains a solid balance sheet with $20.07 billion in cash and equivalents, providing ample liquidity to meet obligations. Total debt of $19.19 billion is modest relative to its market capitalization of $51.99 billion, reflecting prudent leverage management. The company’s financial health is further reinforced by its investment-grade credit ratings and ability to cover dividend payments comfortably.

Growth Trends And Dividend Policy

MetLife’s growth is underpinned by expansion in Asia and Latin America, where insurance penetration remains low. The company has a consistent dividend policy, with a dividend per share of $2.20, offering a yield attractive to income-focused investors. Share buybacks and strategic acquisitions supplement organic growth, though the focus remains on disciplined capital allocation.

Valuation And Market Expectations

With a market cap of $51.99 billion and a beta of 0.83, MetLife trades as a lower-volatility stock within the financial sector. The valuation reflects expectations of steady earnings growth, supported by its diversified business model and resilience to economic cycles. Investors likely price in moderate premium growth and stable investment returns.

Strategic Advantages And Outlook

MetLife’s strategic advantages include its global scale, diversified product suite, and strong brand equity. The outlook remains positive, with opportunities in pension risk transfer and digital transformation offsetting challenges like low interest rates. The company’s focus on cost efficiency and innovation positions it well for sustained profitability in a competitive landscape.

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