investorscraft@gmail.com

Intrinsic Value of The Allstate Corporation (ALL)

Previous Close$198.00
Intrinsic Value
Upside potential
Previous Close
$198.00

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

The Allstate Corporation operates as a leading diversified insurer in the U.S., offering a broad range of property-liability insurance products, including auto, home, and life insurance. Its revenue model is primarily driven by underwriting premiums and investment income, with a focus on risk management and customer retention. The company competes in a highly regulated and competitive industry, leveraging its strong brand recognition, extensive distribution network, and digital transformation initiatives to maintain market share. Allstate's strategic positioning includes a mix of direct-to-consumer sales through its proprietary platforms and agency-based distribution, allowing it to cater to diverse customer segments. The insurer has also invested in telematics and AI-driven underwriting tools to enhance pricing accuracy and operational efficiency, differentiating itself in a sector increasingly shaped by technology. Despite macroeconomic challenges such as catastrophic weather events and inflationary pressures, Allstate remains a resilient player with a focus on long-term profitability and sustainable growth.

Revenue Profitability And Efficiency

Allstate reported revenue of $64.1 billion for FY 2024, with net income of $4.7 billion, reflecting disciplined underwriting and cost management. Diluted EPS stood at $16.99, supported by robust operating cash flow of $8.9 billion. Capital expenditures were modest at -$210 million, indicating efficient allocation of resources. The company's ability to generate consistent cash flow underscores its operational resilience in a volatile insurance market.

Earnings Power And Capital Efficiency

The company's earnings power is evident in its ability to deliver strong net income despite industry headwinds. With a focus on underwriting discipline and investment income, Allstate maintains a balanced approach to capital allocation. Its capital efficiency is reflected in the prudent management of shares outstanding (264.3 million) and a commitment to returning capital to shareholders through dividends, evidenced by a $4.08 per share payout.

Balance Sheet And Financial Health

Allstate's balance sheet remains solid, with $704 million in cash and equivalents and total debt of $7.5 billion. The debt level is manageable relative to its cash flow generation, providing flexibility for strategic investments or shareholder returns. The company's financial health is further supported by its strong liquidity position and ability to navigate cyclical industry challenges.

Growth Trends And Dividend Policy

Growth trends for Allstate are shaped by its focus on digital transformation and product innovation, though macroeconomic factors like inflation and catastrophic losses pose near-term risks. The company's dividend policy, with a $4.08 per share payout, reflects a commitment to returning capital to shareholders while maintaining financial stability. Future growth may hinge on its ability to adapt to evolving customer preferences and regulatory changes.

Valuation And Market Expectations

Allstate's valuation reflects its position as a stable insurer with consistent earnings power. Market expectations are likely tempered by industry-wide challenges, but the company's strong brand and operational efficiency provide a foundation for long-term value creation. Investors may weigh its dividend yield and cash flow stability against broader market volatility and sector-specific risks.

Strategic Advantages And Outlook

Allstate's strategic advantages include its diversified product portfolio, strong distribution network, and investments in technology. The outlook remains cautiously optimistic, with the company well-positioned to leverage its scale and innovation to mitigate industry pressures. Long-term success will depend on its ability to balance growth initiatives with risk management, ensuring sustainable profitability in a dynamic market environment.

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