investorscraft@gmail.com

Intrinsic ValueBrighthouse Financial, Inc. (BHF)

Previous Close$48.99
Intrinsic Value
Upside potential
Previous Close
$48.99

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

Brighthouse Financial, Inc. operates as a standalone provider of annuity and life insurance products in the U.S. retail market. The company specializes in variable, fixed, and index-linked annuities, along with life insurance offerings, catering primarily to retirees and near-retirees seeking retirement security and wealth protection. Its revenue model hinges on policy premiums, investment income, and fee-based services, with a focus on long-term policyholder retention. Brighthouse distinguishes itself through its spin-off from MetLife in 2017, which allowed it to streamline operations and target niche segments with tailored solutions. The company competes in a highly regulated and competitive sector dominated by established players like Prudential and Lincoln Financial. Despite its smaller scale, Brighthouse leverages its expertise in complex annuity products and risk management to maintain a stable market position. Its strategic emphasis on capital-light products and digital distribution channels enhances its adaptability in a low-interest-rate environment.

Revenue Profitability And Efficiency

Brighthouse reported $4.37 billion in revenue for FY 2024, with net income of $388 million, translating to diluted EPS of $4.64. Operating cash flow was negative at $290 million, reflecting challenges in premium collections or claims outflows. The absence of capital expenditures suggests a lean operational model, though further context on investment activities would clarify efficiency metrics.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its annuity-focused portfolio, which generates steady fee income and investment yields. With $5.05 billion in cash and equivalents against $3.16 billion in total debt, Brighthouse maintains a conservative leverage profile. However, the negative operating cash flow raises questions about short-term liquidity management and capital deployment strategies.

Balance Sheet And Financial Health

Brighthouse’s balance sheet reflects a robust liquidity position, with cash and equivalents exceeding total debt. The debt-to-equity ratio appears manageable, though detailed actuarial liabilities (not provided) are critical for assessing solvency. The company’s financial health is further supported by its regulatory capital compliance, but prolonged negative cash flows could strain reserves if unaddressed.

Growth Trends And Dividend Policy

Growth trends are muted, with the annuity market facing headwinds from low interest rates and demographic shifts. The $1.43 annual dividend per share implies a payout ratio of ~31% of net income, signaling a commitment to shareholder returns. However, sustainability depends on stabilizing cash flows and mitigating interest rate sensitivity in its investment portfolio.

Valuation And Market Expectations

At a ~$1.4 billion market cap (assuming current share count), Brighthouse trades at a P/E of ~3.6x, suggesting undervaluation relative to peers. Market expectations likely reflect skepticism about its ability to grow in a stagnant annuity market, though its niche focus and capital discipline could warrant re-rating if interest rates rise.

Strategic Advantages And Outlook

Brighthouse’s strategic advantages include its specialized product suite and disciplined risk management. The outlook hinges on its ability to navigate interest rate volatility and expand digital distribution. Success in these areas could improve cash flow visibility and investor confidence, but regulatory and competitive pressures remain key risks.

Sources

Company filings (10-K), 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