investorscraft@gmail.com

Intrinsic ValueCorebridge Financial, Inc. (CRBG)

Previous Close$30.83
Intrinsic Value
Upside potential
Previous Close
$30.83

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

Corebridge Financial, Inc. operates as a leading provider of retirement solutions and insurance products in the U.S. The company specializes in annuities, life insurance, and institutional markets, catering to both individual and corporate clients. Its revenue model is driven by premiums, investment income, and fee-based services, with a strong emphasis on long-term policyholder relationships. Corebridge holds a competitive position in the insurance sector, leveraging its scale, diversified product portfolio, and established distribution networks to maintain market share. The company operates in a highly regulated industry, where trust and financial stability are critical differentiators. Its institutional segment serves pension risk transfer and stable value wrap markets, addressing the growing demand for retirement security solutions. Corebridge’s market positioning is reinforced by its affiliation with AIG, providing brand recognition and operational synergies. The company faces competition from other large insurers but maintains an edge through its comprehensive offerings and focus on customer-centric innovation.

Revenue Profitability And Efficiency

Corebridge reported revenue of $19.1 billion for FY 2024, with net income of $2.2 billion, reflecting a robust profitability margin. Diluted EPS stood at $3.72, indicating efficient earnings distribution across its 598 million outstanding shares. Operating cash flow was $2.2 billion, demonstrating strong liquidity generation. Notably, the company incurred no capital expenditures, suggesting a capital-light operational model focused on financial services rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert premiums and investments into substantial net income. Corebridge’s capital efficiency is evident in its high operating cash flow relative to net income, reflecting effective underwriting and investment management. The absence of capital expenditures further highlights its asset-light approach, allowing for greater flexibility in capital allocation and shareholder returns.

Balance Sheet And Financial Health

Corebridge’s balance sheet shows $806 million in cash and equivalents, providing liquidity for near-term obligations. Total debt of $12.4 billion indicates significant leverage, though this is typical for insurers funding long-term liabilities. The company’s financial health appears stable, supported by consistent cash flow generation and a manageable debt profile relative to its earnings capacity.

Growth Trends And Dividend Policy

Corebridge’s growth is tied to demographic trends favoring retirement solutions and insurance products. The company paid a dividend of $0.91 per share, reflecting a commitment to returning capital to shareholders. While dividend sustainability depends on earnings stability, the current payout ratio suggests room for future increases if profitability trends persist.

Valuation And Market Expectations

The market likely values Corebridge based on its earnings stability and dividend yield, with a P/E ratio derived from its $3.72 EPS. Investor expectations may focus on the company’s ability to maintain profitability in a low-interest-rate environment and its strategic initiatives to expand market share in retirement solutions.

Strategic Advantages And Outlook

Corebridge benefits from its established brand, diversified product suite, and affiliation with AIG. The outlook remains positive, driven by demand for retirement products and potential operational efficiencies. However, regulatory changes and interest rate volatility pose risks. The company’s strategic focus on innovation and customer retention positions it well for sustained growth in a competitive landscape.

Sources

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