investorscraft@gmail.com

Intrinsic ValueF&G Annuities & Life, Inc. (FG)

Previous Close$29.49
Intrinsic Value
Upside potential
Previous Close
$29.49

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

F&G Annuities & Life, Inc. operates in the insurance and financial services sector, specializing in annuity and life insurance products. The company generates revenue primarily through premiums, investment income, and fees from its annuity contracts, which provide retirement income solutions to individuals. Its product portfolio includes fixed indexed annuities, fixed-rate annuities, and life insurance, catering to a demographic seeking stable, long-term financial security. F&G competes in a highly regulated and competitive market, where differentiation hinges on product innovation, risk management, and customer trust. The company’s market position is bolstered by its ability to offer competitive yields and flexible payout options, appealing to retirees and pre-retirees. Its focus on capital-efficient growth and disciplined underwriting has allowed it to maintain a stable presence in the annuity market, though it faces pressure from low interest rates and regulatory scrutiny. F&G’s strategic partnerships with independent distributors and financial advisors further enhance its reach, enabling it to tap into diverse customer segments.

Revenue Profitability And Efficiency

F&G reported revenue of $2.66 billion for FY 2024, with net income of $639 million, reflecting a robust profit margin. Diluted EPS stood at $5.01, indicating strong earnings power. Operating cash flow was notably high at $5.99 billion, though capital expenditures were minimal at -$24 million, suggesting efficient capital deployment. The company’s revenue streams are diversified across premiums and investment income, contributing to stable profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its $639 million net income and $5.01 diluted EPS, supported by disciplined underwriting and investment strategies. High operating cash flow relative to capital expenditures underscores efficient capital utilization. F&G’s ability to generate substantial cash flow from operations highlights its operational strength and ability to reinvest or return capital to shareholders.

Balance Sheet And Financial Health

F&G maintains a solid balance sheet with $2.26 billion in cash and equivalents, providing liquidity for obligations and growth initiatives. Total debt stands at $2.18 billion, indicating a manageable leverage ratio. The company’s financial health is further supported by its strong cash flow generation, which positions it well to meet long-term liabilities and strategic investments.

Growth Trends And Dividend Policy

F&G’s growth is driven by demand for retirement income products, though it faces cyclical challenges from interest rate fluctuations. The company pays a dividend of $0.86 per share, reflecting a commitment to shareholder returns. Future growth may hinge on product innovation and expanding distribution channels, while maintaining a balanced approach to capital allocation.

Valuation And Market Expectations

The market likely values F&G based on its earnings stability and cash flow generation, with a focus on its ability to navigate interest rate environments. The company’s valuation metrics, such as P/E, would reflect its profitability and growth prospects in the annuity and life insurance sector. Investor expectations are tempered by regulatory risks and macroeconomic factors affecting retirement savings trends.

Strategic Advantages And Outlook

F&G’s strategic advantages include its product diversification, strong distribution network, and disciplined risk management. The outlook remains cautiously optimistic, with growth opportunities in an aging population seeking retirement solutions. However, the company must contend with competitive pressures and regulatory changes that could impact profitability. Its ability to adapt to market conditions will be critical for sustained success.

Sources

Company filings, CIK 0001934850

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