investorscraft@gmail.com

Intrinsic ValueUnum Group 6.250% JR NT58 (UNMA)

Previous Close$23.50
Intrinsic Value
Upside potential
Previous Close
$23.50

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

Unum Group operates in the insurance industry, specializing in disability, life, and supplemental health insurance products. The company generates revenue primarily through premium income, investment returns, and fee-based services, serving both individual and group markets. Unum has established a strong market position in voluntary benefits, leveraging its underwriting expertise and distribution networks to maintain competitive margins. Its focus on workplace benefits aligns with employer demand for cost-effective employee coverage solutions, reinforcing its sector relevance. The company’s diversified product portfolio and disciplined risk management provide resilience against economic cycles, while its emphasis on digital transformation enhances customer retention and operational efficiency. Unum’s market share in disability insurance remains robust, supported by long-term client relationships and a reputation for reliable claims management. Its strategic positioning in niche segments, such as supplemental health, allows it to capitalize on gaps left by larger insurers.

Revenue Profitability And Efficiency

Unum Group reported revenue of $12.89 billion for FY 2024, with net income of $1.78 billion, reflecting a diluted EPS of $9.49. Operating cash flow stood at $1.51 billion, while capital expenditures totaled $125.7 million, indicating efficient capital deployment. The company’s profitability metrics demonstrate disciplined underwriting and cost management, supported by stable investment income.

Earnings Power And Capital Efficiency

Unum’s earnings power is underscored by its ability to generate consistent underwriting profits and investment returns. The company’s capital efficiency is evident in its operating cash flow, which supports debt servicing and shareholder returns. With a focus on optimizing risk-adjusted returns, Unum maintains a balanced approach to growth and capital preservation.

Balance Sheet And Financial Health

Unum Group’s balance sheet shows total debt of $3.74 billion, with no reported cash and equivalents. The absence of cash holdings suggests a reliance on operating liquidity and investment portfolios. The company’s leverage appears manageable given its earnings capacity, though further details on liquidity reserves would provide a clearer assessment of financial flexibility.

Growth Trends And Dividend Policy

Unum’s growth is driven by premium expansion and product diversification, with a dividend payout of $1.56 per share. The company’s dividend policy reflects a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment. Trends in voluntary benefits and digital adoption may further support top-line growth in coming periods.

Valuation And Market Expectations

Unum’s valuation is likely influenced by its stable earnings and dividend yield, though market expectations may factor in interest rate sensitivity and competitive pressures. The company’s niche focus and underwriting discipline could justify a premium relative to broader insurers, pending macroeconomic conditions.

Strategic Advantages And Outlook

Unum’s strategic advantages include its specialized product offerings and strong distribution channels. The outlook remains positive, with opportunities in supplemental health and workplace benefits offsetting potential headwinds from economic volatility. Continued investment in technology and risk management should bolster long-term competitiveness.

Sources

Company filings, financial statements

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