investorscraft@gmail.com

Intrinsic ValueLincoln National Corporation (LNC)

Previous Close$42.15
Intrinsic Value
Upside potential
Previous Close
$42.15

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

Lincoln National Corporation operates as a diversified financial services company, primarily engaged in life insurance, annuities, retirement plan services, and group protection. The company generates revenue through premiums, investment income, and fee-based services, catering to individuals and institutions seeking wealth accumulation and protection solutions. Lincoln National holds a strong position in the U.S. insurance market, competing with major players like MetLife and Prudential, while differentiating itself through tailored retirement and life insurance products. Its market presence is bolstered by a multi-channel distribution network, including independent agents, broker-dealers, and workplace platforms, ensuring broad accessibility. The company’s focus on middle-market and affluent customers provides stability, though it faces cyclical pressures from interest rates and regulatory changes. Lincoln National’s ability to adapt its product mix to demographic shifts, such as aging populations seeking retirement income, reinforces its competitive edge in a mature but evolving industry.

Revenue Profitability And Efficiency

Lincoln National reported revenue of $17.99 billion for FY 2024, with net income of $3.28 billion, reflecting robust profitability. Diluted EPS stood at $18.84, indicating strong earnings per share performance. However, operating cash flow was negative at -$2.01 billion, which may warrant scrutiny into liquidity management. The absence of capital expenditures suggests a capital-light model, typical for financial services firms.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin of approximately 18.2%, driven by disciplined underwriting and investment strategies. Capital efficiency is supported by a debt-to-equity ratio that appears manageable, though detailed equity figures are unavailable. The lack of capex underscores reliance on financial leverage and reinvestment of premiums rather than physical assets.

Balance Sheet And Financial Health

Lincoln National maintains a solid liquidity position with $5.80 billion in cash and equivalents, offset by total debt of $6.36 billion. The balance sheet suggests moderate leverage, though further analysis of interest coverage and regulatory capital ratios would be needed to assess financial health comprehensively. The insurance-heavy liability structure requires careful asset-liability matching.

Growth Trends And Dividend Policy

Growth trends are likely tied to premium volume and investment yields, with demographic tailwinds supporting annuity demand. The company’s dividend policy, offering $1.80 per share, reflects a commitment to shareholder returns, though payout sustainability depends on earnings stability. Historical dividend growth and buyback activity would provide additional context.

Valuation And Market Expectations

Trading at a P/E derived from the provided EPS, Lincoln National’s valuation hinges on market expectations for interest rate impacts and insurance demand. Comparables analysis against peers would clarify whether the stock is priced for growth or defensive attributes. The negative operating cash flow may weigh on investor sentiment despite profitability.

Strategic Advantages And Outlook

Lincoln National’s strengths lie in its diversified product suite and established distribution channels. Challenges include interest rate sensitivity and regulatory scrutiny. The outlook depends on macroeconomic conditions, with opportunities in retirement solutions offset by competitive pressures. Strategic initiatives to enhance digital capabilities and cost efficiency could drive long-term resilience.

Sources

Company filings (CIK: 0000059558), reported financials for FY 2024

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