investorscraft@gmail.com

Intrinsic ValueLegal & General Group Plc (LGEN.L)

Previous Close£265.10
Intrinsic Value
Upside potential
Previous Close
£265.10

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

Legal & General Group Plc operates as a diversified financial services firm with a strong presence in insurance, asset management, and retirement solutions. The company’s four core segments—Legal & General Retirement (LGR), Legal & General Investment Management (LGIM), Legal & General Capital (LGC), and Legal & General Insurance (LGI)—cater to institutional and retail clients across the UK, US, and international markets. LGR specializes in annuity products and longevity insurance, while LGIM is a leader in index fund management and multi-asset solutions. LGC focuses on strategic investments, including real estate and infrastructure, while LGI provides protection products like health and critical illness coverage. Legal & General’s integrated model allows it to leverage cross-segment synergies, reinforcing its competitive edge in pension risk transfer and liability-driven investments. The firm’s long-standing reputation, dating back to 1836, and its scale in the UK market position it as a trusted provider of retirement and savings solutions. Its focus on capital-light businesses, such as asset management, enhances profitability while mitigating underwriting risks. The company’s modular housing and real estate ventures further diversify its revenue streams, aligning with long-term demographic trends.

Revenue Profitability And Efficiency

Legal & General reported revenue of £208.37 billion (GBp) for the period, though net income stood at a modest £191 million (GBp), reflecting margin pressures in its insurance and retirement segments. Operating cash flow was negative (£4.45 billion GBp), likely due to significant outflows in annuity liabilities or investment activities. Capital expenditures were minimal (£95 million GBp), indicating a capital-light operational model.

Earnings Power And Capital Efficiency

Diluted EPS of 2.86p underscores subdued earnings power, likely influenced by low interest rates and competitive pricing in annuity products. The firm’s asset management segment (LGIM) likely contributes higher-margin recurring revenue, but overall capital efficiency is tempered by legacy insurance liabilities and regulatory capital requirements.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity, with £16.66 billion (GBp) in cash and equivalents against £7.7 billion (GBp) in total debt, suggesting a conservative leverage profile. However, the negative operating cash flow warrants scrutiny, potentially reflecting timing differences in premium collections or claims payouts.

Growth Trends And Dividend Policy

Growth is driven by pension risk transfer deals and expansion in LGIM’s passive strategies. The dividend per share of 21.36p signals a commitment to shareholder returns, though payout sustainability depends on stabilizing cash flows and managing legacy liabilities.

Valuation And Market Expectations

With a market cap of £13.88 billion (GBp) and a beta of 1.157, the stock is priced for moderate volatility, reflecting sensitivity to interest rates and equity markets. Investors likely discount near-term earnings challenges but value its long-term annuity and asset management franchises.

Strategic Advantages And Outlook

Legal & General’s strengths lie in its scale, brand, and diversified revenue streams. The focus on capital-light businesses and demographic-driven products (e.g., retirement solutions) positions it well for aging populations. However, low yields and regulatory scrutiny remain headwinds. Strategic investments in real assets and modular housing could unlock future growth.

Sources

Company filings, London Stock Exchange disclosures

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