investorscraft@gmail.com

Intrinsic ValueAmerican International Group, Inc. (AINN.DE)

Previous Close63.20
Intrinsic Value
Upside potential
Previous Close
63.20

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

American International Group, Inc. (AIG) is a global leader in diversified insurance, operating across commercial, institutional, and individual markets. The company’s General Insurance segment provides a broad portfolio, including liability, property, and specialty coverages such as cyber risk and political risk insurance, while its Life and Retirement segment offers annuities, life insurance, and pension risk transfer solutions. AIG serves clients through multiple distribution channels, including independent agents, financial advisors, and direct marketing. The company’s extensive product suite and global footprint position it as a key player in the insurance industry, with a strong reputation for underwriting complex risks. Its diversified revenue streams and established brand provide resilience against sector volatility. AIG’s market position is reinforced by its ability to tailor solutions for niche segments, such as aerospace and marine insurance, while maintaining scale in core markets like North America. The company’s focus on innovation, particularly in cyber and supplemental health products, aligns with evolving customer needs and regulatory demands.

Revenue Profitability And Efficiency

AIG reported revenue of €27.3 billion for the period, though net income stood at a loss of €1.4 billion, reflecting challenges in underwriting or investment performance. Operating cash flow of €3.3 billion indicates robust cash generation despite profitability pressures. The absence of capital expenditures suggests a lean operational model, with resources allocated toward maintaining liquidity and debt servicing.

Earnings Power And Capital Efficiency

The diluted EPS of -€2.17 highlights earnings pressure, likely due to claims volatility or unfavorable market conditions. However, the company’s ability to generate substantial operating cash flow underscores its capacity to meet obligations and reinvest selectively. The capital-light model in certain segments, such as life and retirement, supports capital efficiency.

Balance Sheet And Financial Health

AIG’s balance sheet shows €1.3 billion in cash against €8.9 billion in total debt, indicating moderate leverage. The liquidity position appears manageable, supported by strong operating cash flow. The company’s financial health is further evidenced by its ability to maintain a dividend, though investors should monitor debt levels relative to earnings recovery.

Growth Trends And Dividend Policy

AIG’s growth trajectory is tempered by recent net losses, but its diversified product lines offer avenues for recovery. The dividend payout of €1.47 per share signals commitment to shareholder returns, though sustainability depends on earnings improvement. The company’s focus on high-margin segments like cyber insurance could drive future growth.

Valuation And Market Expectations

With a market cap of €41.6 billion and a beta of 0.7, AIG is viewed as a relatively stable investment within the financial sector. The negative earnings and EPS suggest market expectations are anchored to a turnaround, with valuation likely factoring in long-term recovery potential.

Strategic Advantages And Outlook

AIG’s strategic advantages lie in its global reach, diversified product offerings, and strong brand equity. The outlook hinges on underwriting discipline and investment performance, with opportunities in growing markets like cyber insurance. Challenges include competitive pressures and macroeconomic uncertainty, but the company’s scale and expertise position it to navigate these headwinds.

Sources

Company filings, market data

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