investorscraft@gmail.com

Intrinsic ValueThe Allstate Corporation (ALS.DE)

Previous Close167.20
Intrinsic Value
Upside potential
Previous Close
167.20

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

The Allstate Corporation operates as a leading provider of property and casualty insurance in the U.S. and Canada, with diversified offerings across personal and commercial lines. Its core revenue model is driven by premiums from auto, homeowners, and specialty insurance products, supplemented by protection services such as roadside assistance and identity protection. The company leverages a multi-channel distribution strategy, including direct sales, independent agents, and digital platforms, to maintain broad market access. Allstate holds a strong competitive position in the fragmented P&C insurance sector, supported by its well-recognized brands (Allstate, Encompass) and data-driven underwriting capabilities through subsidiaries like Arity. The company’s focus on telematics and digital innovation enhances its ability to price risk accurately and retain customers in a highly competitive market. Despite macroeconomic pressures, Allstate’s diversified product portfolio and scale provide resilience against sector-specific volatility.

Revenue Profitability And Efficiency

Allstate reported revenue of €57.1 billion in FY2023, though net income was negative at -€188 million, reflecting underwriting challenges and catastrophic losses. Operating cash flow remained robust at €8.9 billion, indicating effective premium collection and claims management. Capital expenditures were modest at -€210 million, suggesting disciplined investment in technology and infrastructure. The diluted EPS of -€0.72 underscores near-term profitability headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by recent underwriting losses, but its diversified revenue streams and strong cash flow generation highlight underlying resilience. Return metrics were impacted by elevated claims costs, though Allstate’s investment portfolio and fee-based services (e.g., protection plans) provide supplementary income. Debt levels are manageable relative to operating cash flow, supporting financial flexibility.

Balance Sheet And Financial Health

Allstate maintains a solid liquidity position with €704 million in cash and equivalents, against total debt of €7.5 billion. The balance sheet reflects a conservative leverage profile, with sufficient capacity to absorb volatility. Shareholders’ equity remains stable, supporting dividend commitments and strategic investments.

Growth Trends And Dividend Policy

Growth is challenged by competitive pricing and catastrophic events, though Allstate’s focus on telematics and digital adoption may improve long-term underwriting margins. The company continues its dividend policy, with a payout of €2.52 per share, signaling confidence in cash flow stability despite earnings pressure.

Valuation And Market Expectations

At a market cap of €48.1 billion and a beta of 0.5, Allstate trades at a discount to peers, reflecting near-term profitability concerns. Investors likely price in recovery potential from pricing adjustments and cost controls, but macroeconomic uncertainty weighs on sentiment.

Strategic Advantages And Outlook

Allstate’s scale, brand equity, and data analytics capabilities position it to navigate industry disruption. Near-term challenges persist, but strategic investments in technology and risk segmentation could restore profitability. The outlook hinges on claims normalization and execution of operational efficiency initiatives.

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