investorscraft@gmail.com

Intrinsic ValueBrighthouse Financial, Inc. (BHFAP)

Previous Close$16.15
Intrinsic Value
Upside potential
Previous Close
$16.15

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. retail market. The company specializes in variable, fixed, and indexed annuities, along with life insurance offerings, catering primarily to individuals seeking retirement security and wealth protection. Its revenue model is driven by policy premiums, investment income, and fee-based services, with a focus on long-term policyholder retention. Brighthouse Financial distinguishes itself through a capital-efficient structure and a strong emphasis on risk management, positioning it as a stable player in a competitive and highly regulated sector. The company leverages its spin-off heritage from MetLife to maintain brand credibility while optimizing its product mix for sustainable growth. Market positioning is reinforced by targeted distribution through independent agents, wirehouses, and financial advisors, ensuring broad accessibility to its solutions.

Revenue Profitability And Efficiency

Brighthouse Financial 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 strategic reserve adjustments and policyholder obligations. The absence of capital expenditures underscores its asset-light model, prioritizing liquidity and investment flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its annuity-focused portfolio, generating stable investment spreads and fee income. Capital efficiency is evident in its disciplined underwriting and hedging strategies, which mitigate volatility. With $5.05 billion in cash and equivalents against $3.16 billion in debt, Brighthouse maintains a robust liquidity buffer to support obligations and growth initiatives.

Balance Sheet And Financial Health

Brighthouse’s balance sheet reflects a conservative leverage profile, with total debt representing 62.5% of cash reserves. The $5.05 billion in cash equivalents provides ample coverage for near-term liabilities, while its insurance reserves are structured to meet long-term policyholder claims. Financial health is further supported by a regulated capital framework, ensuring solvency and stakeholder confidence.

Growth Trends And Dividend Policy

Growth is tempered by industry headwinds, but Brighthouse’s focus on fee-rich products and cost discipline supports margin resilience. The company pays a $1.43 annual dividend per share, yielding ~3.1%, appealing to income-focused investors. Share buybacks or dividend hikes are unlikely in the near term, as capital retention remains prioritized for risk management.

Valuation And Market Expectations

Trading at a P/E of ~8.5x (based on FY 2024 EPS), the market prices Brighthouse conservatively, reflecting sector-wide concerns over interest rate sensitivity. However, its capital-light model and hedging program may warrant a reevaluation if annuity demand stabilizes amid macroeconomic uncertainty.

Strategic Advantages And Outlook

Brighthouse’s strategic advantages include its specialized product suite, strong distribution network, and MetLife legacy. Near-term challenges include interest rate volatility and regulatory scrutiny, but its focus on retirement solutions aligns with demographic trends. The outlook remains stable, with earnings likely to benefit from gradual shifts in product mix toward higher-margin offerings.

Sources

Company 10-K filings, 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