investorscraft@gmail.com

Intrinsic ValueUnum Group (0LJN.L)

Previous Close£75.67
Intrinsic Value
Upside potential
Previous Close
£75.67

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

Unum Group operates as a leading provider of financial protection benefit solutions, specializing in disability, life, and supplemental insurance products across the U.S., U.K., and Poland. The company serves employers who offer these benefits to employees, leveraging a multi-channel distribution network that includes field sales personnel, independent brokers, and agency sales forces. With a history dating back to 1848, Unum has established a strong reputation in the insurance sector, particularly in group and voluntary benefit markets. Its diversified product portfolio, spanning group long-term disability, accidental death coverage, and critical illness insurance, positions it as a comprehensive provider in a competitive industry. The company’s international presence, particularly in the U.K. and Poland, provides geographic diversification, though its primary revenue driver remains the U.S. market. Unum’s focus on employer-sponsored benefits aligns with broader trends in workplace financial wellness, reinforcing its relevance in an evolving insurance landscape.

Revenue Profitability And Efficiency

Unum Group reported revenue of $12.9 billion for the latest fiscal period, with net income reaching $1.78 billion, reflecting a robust profit margin. Diluted EPS stood at $9.46, indicating strong earnings power. Operating cash flow was $1.51 billion, though capital expenditures were modest at -$125.7 million, suggesting efficient capital deployment. The company’s ability to convert premiums into steady profitability underscores its disciplined underwriting and cost management.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a diversified product mix and stable premium income, with an emphasis on group and voluntary benefits. Unum’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. The diluted EPS of $9.46 highlights its capacity to deliver shareholder value, while maintaining underwriting discipline across its segments.

Balance Sheet And Financial Health

Unum Group maintains a solid balance sheet, with $162.8 million in cash and equivalents against total debt of $3.81 billion. The debt level is manageable given its cash flow generation and market capitalization of $13.8 billion. The company’s financial health appears stable, with sufficient liquidity to meet obligations and support ongoing operations.

Growth Trends And Dividend Policy

Unum has demonstrated consistent growth in its core markets, particularly in employer-sponsored benefits. The company pays a dividend of $1.68 per share, reflecting a commitment to returning capital to shareholders. Its low beta of 0.38 suggests relative stability, though growth may be tempered by the mature nature of the insurance industry.

Valuation And Market Expectations

With a market cap of $13.8 billion, Unum trades at a valuation reflective of its steady earnings and cash flow. Investors likely view the company as a defensive play given its low beta and reliable dividend. The stock’s performance will hinge on its ability to sustain premium growth and manage claims efficiently in a competitive environment.

Strategic Advantages And Outlook

Unum’s long-standing market presence, diversified product offerings, and employer-centric distribution model provide strategic advantages. The company is well-positioned to capitalize on demand for workplace financial protection products, though macroeconomic factors and regulatory changes could influence future performance. Its focus on voluntary benefits and international expansion may drive incremental growth.

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