investorscraft@gmail.com

Intrinsic ValueSun Life Financial Inc. (SLF)

Previous Close$63.04
Intrinsic Value
Upside potential
Previous Close
$63.04

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

Sun Life Financial Inc. is a leading international financial services organization, operating primarily in insurance, wealth management, and asset management. The company serves individual and institutional clients across Canada, the U.S., the U.K., and Asia, with a diversified revenue model driven by premiums, fee-based income, and investment returns. Its core offerings include life, health, and annuity insurance, alongside retirement and asset management solutions, positioning it as a comprehensive provider in the financial services sector. Sun Life’s market position is reinforced by its strong brand recognition, extensive distribution networks, and strategic focus on high-growth markets, particularly in Asia. The company competes with global insurers and asset managers, differentiating itself through integrated financial solutions and a client-centric approach. Its scale and geographic diversification mitigate regional risks while capitalizing on demographic trends like aging populations and rising wealth in emerging markets.

Revenue Profitability And Efficiency

Sun Life reported revenue of $36.8 billion for FY 2024, with net income of $3.17 billion, reflecting disciplined underwriting and cost management. Diluted EPS stood at $5.27, supported by stable premium growth and investment performance. Operating cash flow of $2.53 billion underscores efficient capital deployment, while capital expenditures of -$143 million indicate prudent reinvestment relative to operational scale.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its diversified revenue streams, including insurance premiums and asset management fees. A disciplined approach to risk and capital allocation has sustained ROE and margins, with ample liquidity ($10.13 billion in cash) supporting strategic initiatives. Share buybacks and dividends reflect confidence in sustained profitability.

Balance Sheet And Financial Health

Sun Life maintains a robust balance sheet, with $10.13 billion in cash and equivalents against $15.02 billion in total debt. The debt level is manageable given its earnings and cash flow, with liquidity reserves ensuring flexibility. Regulatory capital ratios remain strong, aligning with industry standards for insurers.

Growth Trends And Dividend Policy

Growth is driven by Asia’s expanding middle class and North American retirement solutions. The dividend per share of $2.37533 reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on strategic acquisitions and organic expansion in high-potential markets.

Valuation And Market Expectations

Current valuation metrics suggest the market prices Sun Life as a stable, dividend-paying financial with moderate growth expectations. The P/E ratio and dividend yield align with peers, reflecting its defensive positioning in volatile markets.

Strategic Advantages And Outlook

Sun Life’s strengths include geographic diversification, a strong brand, and integrated financial services. Challenges include interest rate sensitivity and competitive pressures. The outlook remains positive, with growth initiatives in Asia and digital transformation likely to drive long-term value.

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