investorscraft@gmail.com

Intrinsic ValueDai-ichi Life Holdings, Inc. (8750.T)

Previous Close¥1,352.50
Intrinsic Value
Upside potential
Previous Close
¥1,352.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dai-ichi Life Holdings, Inc. is a leading life insurance provider with a diversified presence in Japan, the United States, and international markets. The company operates through three core segments: Domestic Life Insurance, Overseas Insurance, and Other Business. Its product portfolio includes individual life insurance, annuities, non-participating single premium whole life insurance, and group annuities, catering to both retail and institutional clients. Additionally, it offers investment management services, reinforcing its integrated financial solutions approach. In Japan, Dai-ichi Life holds a strong market position, supported by its long-standing reputation and extensive distribution network. Its overseas expansion, particularly in the U.S., complements domestic operations, providing geographic diversification. The company’s focus on risk management and customer-centric products strengthens its competitive edge in the highly regulated life insurance sector. With a history dating back to 1902, Dai-ichi Life benefits from brand trust and operational scale, positioning it as a resilient player in the global insurance landscape.

Revenue Profitability And Efficiency

For FY 2024, Dai-ichi Life reported revenue of JPY 10.49 trillion, with net income of JPY 320.77 billion, reflecting a net margin of approximately 3.1%. The company’s diluted EPS stood at JPY 329.6, demonstrating stable earnings power. Operating cash flow was robust at JPY 997.38 billion, supported by premium collections and investment income, while capital expenditures were minimal at JPY -51.14 billion, indicating capital-light operations.

Earnings Power And Capital Efficiency

Dai-ichi Life’s earnings are driven by a mix of insurance premiums and investment returns, with a disciplined underwriting approach mitigating risk exposure. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with total debt at JPY 975.29 billion against cash and equivalents of JPY 2.06 trillion, ensuring liquidity for strategic initiatives.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with JPY 2.06 trillion in cash and equivalents, providing ample liquidity. Total debt of JPY 975.29 billion is manageable given its cash reserves and operating cash flow generation. This financial stability supports Dai-ichi Life’s ability to meet policyholder obligations and pursue growth opportunities without excessive leverage.

Growth Trends And Dividend Policy

Dai-ichi Life has demonstrated consistent growth in its insurance and investment management segments, supported by its diversified geographic footprint. The company’s dividend policy is shareholder-friendly, with a dividend per share of JPY 79 for FY 2024, reflecting a commitment to returning capital while retaining sufficient funds for reinvestment and regulatory capital requirements.

Valuation And Market Expectations

With a market capitalization of JPY 3.94 trillion and a beta of 0.234, Dai-ichi Life is perceived as a low-volatility investment within the financial services sector. The company’s valuation reflects its stable earnings, strong balance sheet, and defensive characteristics, aligning with investor expectations for steady returns in the life insurance industry.

Strategic Advantages And Outlook

Dai-ichi Life’s strategic advantages include its entrenched market position in Japan, diversified revenue streams, and prudent risk management practices. The company is well-positioned to navigate demographic shifts and regulatory changes, with a focus on digital transformation and overseas expansion. The outlook remains positive, supported by its financial resilience and ability to adapt to evolving customer needs.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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