Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Genworth Financial, Inc. (GNW)

Previous Close$7.35
Intrinsic Value$16.02
Upside potential  +118%
Previous Close
$7.35
Intrinsic Value
$16.02*
Potential        
+118%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-4.2NaN
Revenue, $7507NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6423NaN
Operating income, $m1084NaN
EBITDA, $m1237NaN
Interest expense (income), $mNaN
Earnings before tax, $m848NaN
Tax expense, $m239NaN
Net income, $m609NaN

BALANCE SHEET

Cash and short-term investments, $m1799NaN
Total assets, $m86442NaN
Adjusted assets (=assets-cash), $m84643NaN
Average production assets, $m218NaN
Working capital, $m-49761NaN
Total debt, $m1611NaN
Total liabilities, $m75703NaN
Total equity, $m10739NaN
Debt-to-equity ratio0.150NaN
Adjusted equity ratio0.106NaN

CASH FLOW

Net income, $m609NaN
Depreciation, amort., depletion, $m153NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1049NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m1050NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-49761
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount