investorscraft@gmail.com

Intrinsic ValueBrighthouse Financial, Inc. (BHFAN)

Previous Close$13.72
Intrinsic Value
Upside potential
Previous Close
$13.72

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 leading provider of annuity and life insurance products in the U.S. financial services sector. The company specializes in variable, fixed, and index-linked annuities, alongside life insurance offerings, catering primarily to retail customers seeking retirement and protection solutions. Its revenue model is driven by premium income, investment returns, and fee-based services, with a focus on long-term policyholder value. Brighthouse maintains a competitive position by leveraging its strong brand recognition, actuarial expertise, and distribution partnerships with independent advisors and financial institutions. The company operates in a highly regulated and capital-intensive industry, where scale and risk management are critical to profitability. Brighthouse differentiates itself through product innovation, such as customizable annuity options, and a disciplined approach to underwriting and asset-liability management. Its market position is bolstered by a deliberate shift away from capital-intensive legacy products toward more capital-efficient offerings, aligning with industry trends favoring fee-based and capital-light business models.

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. The negative operating cash flow of $290 million reflects the inherent timing mismatches in insurance operations, where premium collections and claim payouts occur over extended periods. Capital expenditures were negligible, consistent with the asset-light nature of its business model.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to generate stable investment income from its sizable portfolio, alongside disciplined underwriting. With $5.05 billion in cash and equivalents against $3.16 billion in total debt, Brighthouse maintains a solid liquidity position to meet obligations. The absence of significant capex requirements enhances capital efficiency, allowing for strategic reinvestment or shareholder returns.

Balance Sheet And Financial Health

Brighthouse’s balance sheet reflects a conservative financial structure, with total debt representing a manageable portion of its liquidity reserves. The $5.05 billion in cash and equivalents provides ample coverage for near-term liabilities, while the debt load is sustainable given the company’s earnings profile. The insurance reserves and policyholder obligations are adequately backed by invested assets, ensuring long-term solvency.

Growth Trends And Dividend Policy

Growth trends are influenced by demand for retirement-focused products, with Brighthouse well-positioned in the annuity market. The company paid a dividend of $1.43 per share, signaling a commitment to returning capital to shareholders. Future growth may hinge on product innovation and expanding distribution channels, while maintaining a balanced approach to capital allocation between growth and dividends.

Valuation And Market Expectations

The market appears to value Brighthouse’s earnings stability and capital-light transition, as reflected in its P/E multiple. Investor expectations likely center on sustained profitability, disciplined risk management, and the potential for incremental dividend increases. The company’s valuation metrics should be assessed relative to peers in the insurance sector, accounting for its unique product mix and capital structure.

Strategic Advantages And Outlook

Brighthouse’s strategic advantages include its focused product portfolio, strong distribution network, and expertise in retirement solutions. The outlook remains positive, supported by demographic trends favoring retirement products and the company’s shift toward capital-efficient offerings. Challenges include interest rate volatility and competitive pressures, but Brighthouse’s disciplined approach positions it well for sustainable growth.

Sources

Company filings (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