investorscraft@gmail.com

Intrinsic ValueAegon Funding Company LLC (AEFC)

Previous Close$20.14
Intrinsic Value
Upside potential
Previous Close
$20.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aegon Funding Company LLC operates as a subsidiary of Aegon N.V., a multinational life insurance, pensions, and asset management company. The company primarily engages in funding and capital market activities to support its parent’s insurance and investment operations. Its core function involves issuing debt securities to raise capital, which is then utilized to finance Aegon’s broader financial services offerings. Aegon Funding Company plays a critical role in optimizing the group’s capital structure and liquidity management, ensuring stability across its global operations. The company operates in a highly regulated and competitive financial services sector, where its market position is closely tied to Aegon’s creditworthiness and investor confidence. Unlike traditional insurers, Aegon Funding Company does not underwrite policies but serves as a strategic financial intermediary, leveraging its parent’s strong brand and diversified revenue streams to access capital markets efficiently. This niche positioning allows it to maintain a low-risk profile while supporting Aegon’s long-term growth objectives.

Revenue Profitability And Efficiency

Aegon Funding Company reported negative revenue of $14.88 billion for FY 2023, reflecting its role as a funding vehicle rather than a revenue-generating entity. The company’s net income and diluted EPS stood at $0 and -$0.11, respectively, indicating minimal profitability. Operating cash flow was positive at $864 million, suggesting effective liquidity management despite the lack of traditional revenue streams. Capital expenditures were negligible, aligning with its asset-light operational model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its structural role as a funding subsidiary, with no standalone profit generation. Its capital efficiency is tied to Aegon’s broader financial strategy, where it optimizes debt issuance costs and maintains low overhead. The negative diluted EPS highlights limited earnings capacity, though its operating cash flow demonstrates functional liquidity to meet obligations.

Balance Sheet And Financial Health

Aegon Funding Company held $47 million in cash and equivalents at year-end 2023, with no reported total debt, underscoring a conservative balance sheet. The absence of debt at the subsidiary level suggests reliance on intercompany financing or parent guarantees. Financial health is closely linked to Aegon N.V.’s credit profile, given its role as a funding conduit.

Growth Trends And Dividend Policy

Growth trends are not applicable in isolation, as the subsidiary’s activities mirror Aegon’s capital needs. No dividend payments were reported, consistent with its function as a non-operating entity focused on capital raising. Future trends will depend on Aegon’s strategic financing requirements and market conditions.

Valuation And Market Expectations

Valuation metrics are not meaningful for Aegon Funding Company due to its lack of independent profitability. Market expectations are driven by Aegon’s credit ratings and investor appetite for its debt securities. The subsidiary’s performance is evaluated within the context of Aegon’s consolidated financials.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its integration with Aegon’s global operations, providing cost-efficient funding access. Its outlook is stable, contingent on Aegon’s financial health and capital market conditions. Regulatory compliance and investor confidence remain key to its continued role as a funding vehicle.

Sources

Aegon Funding Company LLC SEC filings (CIK: 0000769218), Aegon N.V. investor materials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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