investorscraft@gmail.com

Intrinsic Value of Aegon N.V. (AEG)

Previous Close$6.94
Intrinsic Value
Upside potential
Previous Close
$6.94

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

Aegon N.V. is a multinational life insurance, pensions, and asset management company headquartered in the Netherlands, operating across Europe, the Americas, and Asia. The company generates revenue primarily through insurance premiums, investment management fees, and retirement product offerings. Aegon’s diversified portfolio includes life and health insurance, retirement solutions, and asset management services, positioning it as a key player in the global financial services sector. The firm competes with other major insurers like Allianz and Prudential, leveraging its strong brand recognition and long-term customer relationships. Aegon’s market position is reinforced by its focus on digital transformation and sustainable investing, aligning with evolving consumer preferences and regulatory trends. Its strategic partnerships and acquisitions further enhance its competitive edge in targeted markets.

Revenue Profitability And Efficiency

Aegon reported revenue of €19.52 billion for the period, with net income of €688 million, reflecting a net margin of approximately 3.5%. The company’s diluted EPS stood at €0.30, while operating cash flow was €762 million, indicating stable liquidity. Capital expenditures were modest at €66 million, suggesting disciplined investment in growth initiatives. These metrics highlight Aegon’s ability to maintain profitability despite macroeconomic headwinds in the insurance sector.

Earnings Power And Capital Efficiency

Aegon’s earnings power is supported by its diversified revenue streams, with insurance premiums and asset management fees driving consistent cash flow. The company’s capital efficiency is evident in its ability to generate operating cash flow of €762 million against total debt of €4.995 billion. This balance underscores Aegon’s prudent financial management and ability to service obligations while funding growth.

Balance Sheet And Financial Health

Aegon’s balance sheet remains robust, with cash and equivalents of €3.468 billion providing ample liquidity. Total debt of €4.995 billion is manageable given the company’s cash flow generation and equity base. The firm’s financial health is further supported by its conservative leverage ratios and strong solvency position, aligning with regulatory requirements for insurers.

Growth Trends And Dividend Policy

Aegon’s growth is driven by its focus on digital innovation and expansion in high-growth markets like Asia. The company’s dividend policy remains stable, with a dividend per share of €0.26, reflecting a commitment to shareholder returns. While organic growth is modest, strategic acquisitions and partnerships could accelerate future earnings potential.

Valuation And Market Expectations

Aegon’s valuation reflects its position as a mid-tier global insurer, with market expectations centered on its ability to sustain margins and grow in competitive markets. The stock’s performance will likely hinge on execution in digital transformation and cost management, as well as macroeconomic trends affecting the insurance sector.

Strategic Advantages And Outlook

Aegon’s strategic advantages include its diversified geographic footprint, strong brand, and focus on sustainability. The outlook remains cautiously optimistic, with growth opportunities in retirement solutions and asset management offsetting challenges in traditional insurance markets. The company’s ability to adapt to regulatory changes and technological disruptions will be critical to long-term success.

Sources

Company filings, investor presentations

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