TO · GWO-PI.TO
Great-West Lifeco Inc.
- Sector
- Financial Services · Insurance - Life
- Headquarters
- Winnipeg R3C 1V3
- Website
- greatwestlifeco.com
Price · as of 2025-12-31
$20.68
Market cap 29.01B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.37 | +56.53% |
| Intrinsic Value(DCF) | $8.58 | -58.51% |
| Graham-Dodd Method(GD) | $3.22 | -84.41% |
| Graham Formula(GF) | $89.99 | +335.15% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.04 | $8.94 | $0.23 | $0.09 | $16.86 |
| 2012 | $12.67 | $8.28 | $0.00 | $0.04 | $21.09 |
| 2013 | $11.72 | $4.69 | $0.21 | $4.02 | $0.00 |
| 2014 | $13.71 | $8.39 | $0.00 | $6.50 | $144.90 |
| 2015 | $12.24 | $4.90 | $0.00 | $9.66 | $0.00 |
| 2016 | $14.01 | $5.60 | $74.33 | $7.54 | $122.05 |
| 2017 | $14.17 | $5.67 | $0.57 | $4.13 | $22.25 |
| 2018 | $14.23 | $5.69 | $0.00 | $8.48 | $5.69 |
| 2019 | $15.39 | $6.16 | $0.00 | $3.44 | $25.45 |
| 2020 | $18.47 | $7.39 | $0.00 | $3.14 | $139.24 |
| 2021 | $18.68 | $7.47 | $0.00 | $7.83 | $50.02 |
| 2022 | $15.55 | $6.22 | $0.00 | $8.26 | $0.00 |
| 2023 | $16.25 | $211.34 | $0.00 | $0.00 | |
| 2024 | $19.10 | $29.25 | $0.24 | $5.88 | $12.95 |
| 2025 | $21.45 | $32.37 | $2.54 | $3.22 | $89.99 |
AI valuation
Our deep-learning model estimates Great-West Lifeco Inc.'s (GWO-PI.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.37
- Current price
- $20.68
- AI upside
- +56.53%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.58
-58.51% upside
Graham-Dodd
$3.22
-84.41% upside
Graham Formula
$89.99
+335.15% upside
About Great-West Lifeco Inc.
Great-West Lifeco Inc. engages in the life and health insurance, retirement and investment services, asset management, and reinsurance businesses in Canada, the United States, and Europe. The company offers life, accidental death and dismemberment, disability, critical illness, health and dental protection, and creditor insurance products; and retirement and wealth savings, income and annuity products, and other specialty products to individuals, families, businesses, and organizations. It provides individual product solutions and employer-sponsored retirement savings plans that offers saving, investment, and advisory services; wealth management including payout annuity, equity release mortgages, pensions, and investments products. In addition, the company offers bulk and individual payout annuities, equity release mortgages, life bonds, and retirement drawdown and pension products; savings and investments; and provides asset management services, such as pension schemes, insurance companies, wealth managers, fiduciary managers, and sovereign wealth funds, as well manages assets for third-party institutional clients. Further, it provides life, annuity/longevity, mortgage surety, and property catastrophe reinsurance products. The company offers its products under the Canada Life, Irish Life, and Empower brand names. It distributes its products through a network of sales force, brokers, consultants, advisors, third-party administrators, financial institutions, dealers, managing general agencies, employee benefit consultants, banks, and multi-tied agents. The company was founded in 1891 and is based in Winnipeg, Canada. Great-West Lifeco Inc. operates as a subsidiary of Power Financial Corporation.
- CEO
- David Harney
- Employees
- 33.25K
- Beta
- 0.70
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.58 ÷ $20.68) − 1 = -58.51% (DCF, example).