investorscraft@gmail.com

Intrinsic ValueAegon N.V. (AEND.DE)

Previous Close4.59
Intrinsic Value
Upside potential
Previous Close
4.59

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. operates as a diversified financial services provider specializing in insurance, pensions, and asset management across the Americas, the Netherlands, and the UK. The company’s core revenue model is built on underwriting insurance policies, managing retirement savings, and offering investment products such as mutual funds and annuities. Its broad portfolio includes life, health, and property-casualty insurance, alongside retirement planning solutions and digital banking services, positioning it as a comprehensive financial partner for individuals and institutions. Aegon competes in a mature and highly regulated industry, where scale, risk management, and customer trust are critical. The firm’s geographic diversification helps mitigate regional economic risks, while its focus on digital transformation aims to enhance operational efficiency and customer engagement. Despite facing margin pressures from low interest rates and regulatory scrutiny, Aegon maintains a solid market presence, particularly in Europe and the US, leveraging its brand recognition and long-standing client relationships.

Revenue Profitability And Efficiency

In FY 2022, Aegon reported negative revenue of EUR 15.8 billion, reflecting challenges in its underwriting and investment segments. Net income stood at a loss of EUR 1.0 billion, with diluted EPS of -EUR 0.4, indicating significant headwinds. However, operating cash flow remained positive at EUR 2.9 billion, suggesting underlying operational resilience despite macroeconomic volatility. Capital expenditures were modest at EUR 98 million, reflecting disciplined cost management.

Earnings Power And Capital Efficiency

Aegon’s earnings power was constrained in 2022 due to adverse market conditions and underwriting losses. The negative net income and EPS highlight pressure on profitability, though the firm’s ability to generate positive operating cash flow underscores its capacity to meet obligations. Capital efficiency metrics were impacted by investment losses, but the company’s diversified revenue streams provide a buffer against sector-specific downturns.

Balance Sheet And Financial Health

Aegon’s balance sheet shows EUR 5.8 billion in cash and equivalents against EUR 6.7 billion in total debt, indicating manageable leverage. The liquidity position appears stable, supported by strong operating cash flow. However, the negative revenue and net income raise questions about sustained financial health if market conditions remain unfavorable. The firm’s asset-liability management will be critical in navigating interest rate fluctuations.

Growth Trends And Dividend Policy

Aegon’s growth prospects are tempered by industry-wide challenges, including regulatory pressures and competitive pricing. The company paid a dividend of EUR 0.26 per share in 2022, signaling a commitment to shareholder returns despite profitability struggles. Future dividend sustainability will depend on earnings recovery and capital preservation strategies.

Valuation And Market Expectations

With a market cap of EUR 8.8 billion and a beta of 1.25, Aegon is viewed as a moderately volatile play in the insurance sector. Investors likely price in expectations of a turnaround, given its diversified footprint and cost-control measures. Valuation multiples reflect skepticism about near-term earnings recovery, but long-term potential remains tied to macroeconomic improvements.

Strategic Advantages And Outlook

Aegon’s strengths lie in its geographic diversification, strong brand, and digital initiatives aimed at improving customer retention. However, the outlook remains cautious due to persistent low-interest-rate environments and regulatory hurdles. Strategic focus on high-margin segments and operational efficiency will be key to reversing recent losses and restoring investor confidence.

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