investorscraft@gmail.com

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

Previous Close$25.65
Intrinsic Value
Upside potential
Previous Close
$25.65

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 policyholders, leveraging its expertise in risk management and long-term financial planning. Its product portfolio includes fixed and indexed annuities, which cater to retirees and individuals seeking stable income streams, positioning it as a key player in the retirement solutions market. F&G differentiates itself through competitive product offerings, strong underwriting discipline, and a focus on customer-centric solutions. The company operates in a highly regulated and competitive environment, where scale, brand trust, and actuarial expertise are critical. Its market position is reinforced by strategic partnerships and a diversified distribution network, including independent agents and financial advisors. F&G’s ability to adapt to changing interest rate environments and demographic trends, such as an aging population, further strengthens its industry standing.

Revenue Profitability And Efficiency

F&G reported revenue of $5.74 billion for FY 2024, with net income of $622 million, reflecting a robust profitability margin. Diluted EPS stood at $4.75, indicating efficient earnings distribution across its 125 million outstanding shares. Operating cash flow was strong at $5.99 billion, though capital expenditures were minimal at -$24 million, suggesting a capital-light business model focused on financial products rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial operating cash flow relative to net income, highlighting efficient capital deployment. With a disciplined approach to underwriting and investment management, F&G maintains a stable earnings profile. Its capital efficiency is further evidenced by the alignment of cash flows with profitability, reducing reliance on external financing.

Balance Sheet And Financial Health

F&G’s balance sheet remains solid, with $2.26 billion in cash and equivalents against $2.17 billion in total debt, indicating a healthy liquidity position. The manageable debt level and strong cash reserves provide flexibility for growth initiatives or shareholder returns. The company’s financial health is further supported by its ability to cover obligations through operating cash flows.

Growth Trends And Dividend Policy

F&G’s growth is tied to demographic trends favoring retirement products, though its capital expenditures suggest a focus on organic growth rather than expansion. The company pays a dividend of $1.50 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on product innovation and expanding its distribution channels in a competitive annuity market.

Valuation And Market Expectations

The market likely values F&G based on its stable cash flows and niche positioning in annuities. With a diluted EPS of $4.75, the company’s valuation metrics would appeal to income-focused investors. However, sensitivity to interest rates and regulatory changes could influence long-term expectations.

Strategic Advantages And Outlook

F&G’s strategic advantages include its specialized product suite, strong distribution network, and actuarial expertise. The outlook remains positive, driven by demand for retirement solutions, though macroeconomic factors like interest rate volatility could pose challenges. The company’s ability to navigate these dynamics will be critical to sustaining its market position.

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