investorscraft@gmail.com

Intrinsic ValueAthene Holding Ltd. 7.250% Fixe (ATHS)

Previous Close$25.28
Intrinsic Value
Upside potential
Previous Close
$25.28

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

Athene Holding Ltd. operates as a leading retirement services company specializing in fixed annuity products, primarily serving the U.S. market. The company generates revenue through insurance premiums, investment income, and fee-based services, with a focus on tax-deferred savings solutions. Athene’s competitive edge lies in its disciplined underwriting, strong capital management, and strategic reinsurance partnerships, positioning it as a key player in the annuity and retirement income sector. The company leverages its scale to optimize investment yields while maintaining robust risk-adjusted returns, catering to a growing demographic of retirees seeking stable, long-term income solutions. Its market position is reinforced by a diversified product portfolio, including fixed index annuities and institutional products, which align with evolving consumer preferences for low-risk, guaranteed returns in volatile economic environments.

Revenue Profitability And Efficiency

Athene reported robust revenue of $20.69 billion for FY 2024, driven by strong premium growth and investment income. Net income stood at $3.46 billion, reflecting efficient cost management and favorable underwriting results. Diluted EPS of $16.09 underscores the company’s profitability, while operating cash flow of $1.88 billion highlights its ability to convert earnings into liquidity without significant capital expenditures.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin (~16.7%) and disciplined capital allocation. With no reported capital expenditures, Athene demonstrates capital efficiency by reinvesting cash flows into high-yield fixed-income assets and strategic acquisitions, enhancing long-term shareholder value. Its focus on annuity liabilities and matched-duration investments further stabilizes earnings volatility.

Balance Sheet And Financial Health

Athene maintains a strong balance sheet with $13.32 billion in cash and equivalents, providing ample liquidity. Total debt of $7.88 billion is manageable relative to its cash position and earnings capacity. The absence of capex and consistent operating cash flow generation supports financial flexibility, though the debt load warrants monitoring in rising interest rate environments.

Growth Trends And Dividend Policy

Growth is underpinned by rising demand for retirement products, with dividends per share of $3.15 reflecting a commitment to returning capital. The company’s focus on reinsurance and product innovation may drive future expansion, though regulatory and interest rate risks could temper near-term growth. Dividend sustainability appears strong given earnings coverage and cash reserves.

Valuation And Market Expectations

The market likely prices Athene based on its stable annuity cash flows and yield-driven investment portfolio. A high EPS and dividend yield suggest investor confidence in its business model, though valuation multiples may be constrained by sector-wide interest rate sensitivity. Long-term expectations hinge on demographic trends favoring retirement solutions.

Strategic Advantages And Outlook

Athene’s strategic advantages include its scale, reinsurance expertise, and conservative investment approach. The outlook remains positive due to aging demographics and demand for guaranteed income, though macroeconomic headwinds could pressure investment spreads. The company is well-positioned to capitalize on industry tailwinds while mitigating risks through diversified revenue streams.

Sources

Company filings, CIK 0001527469

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