investorscraft@gmail.com

Intrinsic Value of Aflac Incorporated (AFL)

Previous Close$104.57
Intrinsic Value
Upside potential
Previous Close
$104.57

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

Aflac Incorporated operates as a leading provider of supplemental health and life insurance, primarily in the U.S. and Japan. The company’s core revenue model revolves around underwriting insurance policies, with a strong emphasis on cancer, medical, and income protection products. Aflac’s brand recognition, particularly through its iconic duck mascot, reinforces its market position as a trusted name in voluntary insurance. In Japan, its largest market, Aflac dominates the supplemental health insurance space, leveraging long-standing relationships and a deep understanding of local consumer needs. The U.S. segment focuses on worksite marketing, partnering with employers to offer voluntary benefits. Aflac’s competitive edge lies in its efficient claims processing, high customer retention, and ability to cross-sell products. The company’s disciplined underwriting and conservative investment approach further solidify its reputation for financial stability in the insurance sector.

Revenue Profitability And Efficiency

Aflac reported $19.1 billion in revenue for FY 2024, with net income of $5.4 billion, reflecting a robust profit margin of approximately 28.5%. The company’s diluted EPS stood at $9.63, demonstrating strong earnings power. Operating cash flow was $2.7 billion, indicating efficient cash generation from core operations. Notably, Aflac’s capital expenditures were negligible, underscoring its asset-light business model and focus on underwriting profitability.

Earnings Power And Capital Efficiency

Aflac’s earnings power is driven by its disciplined underwriting and investment income, with a high return on equity supported by its capital-efficient model. The company’s ability to generate consistent cash flows allows for strategic reinvestment and shareholder returns. Its capital allocation prioritizes maintaining strong reserves, funding growth initiatives, and returning excess capital through dividends and share repurchases.

Balance Sheet And Financial Health

Aflac maintains a solid balance sheet with $6.2 billion in cash and equivalents and $7.5 billion in total debt, reflecting a conservative leverage profile. The company’s financial health is further reinforced by its strong liquidity position and investment-grade credit ratings, ensuring flexibility to navigate market volatility and meet policyholder obligations.

Growth Trends And Dividend Policy

Aflac has demonstrated steady growth in its core markets, with a focus on expanding its product portfolio and digital capabilities. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.95 in FY 2024, supported by its stable cash flows and commitment to returning capital to investors.

Valuation And Market Expectations

Aflac’s valuation reflects its stable earnings, strong market position, and consistent dividend payouts. The market appears to price in moderate growth expectations, with a focus on the company’s ability to maintain underwriting discipline and capitalize on opportunities in its key markets.

Strategic Advantages And Outlook

Aflac’s strategic advantages include its strong brand, diversified product offerings, and deep market penetration in Japan and the U.S. The outlook remains positive, with opportunities for growth in digital transformation and expanding its reach in underserved markets. The company’s conservative financial management and focus on long-term sustainability position it well for continued success.

Sources

10-K, 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