FMP
Globe Life Inc.
GL
NYSE
Globe Life Inc., through its subsidiaries, provides various life and supplemental health insurance products, and annuities to lower middle to middle income households in the United States. The company operates through four segments: Life Insurance, Supplemental Health Insurance, Annuities, and Investments. It offers whole life, term life, and other life insurance products; Medicare supplement and supplemental health insurance, such as critical illness and accident plans; and single-premium and flexible-premium deferred annuities. The company was formerly known as Torchmark Corporation and changed its name to Globe Life Inc. in August 2019. Globe Life Inc. was incorporated in 1979 and is headquartered in McKinney, Texas.
121.83 USD
4.11 (3.37%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
4.74B
5.11B
5.21B
5.45B
5.78B
6.07B
6.38B
6.71B
7.05B
7.41B
Revenue %
-
7.91
2
4.46
6.07
5.11
5.11
5.11
5.11
Operating Cash Flow
1.48B
1.44B
1.42B
1.48B
1.4B
1.68B
1.76B
1.85B
1.95B
2.05B
Operating Cash Flow %
31.16
28.12
27.27
27.21
24.27
27.61
27.61
27.61
27.61
Cap Ex
-41.76M
-38.24M
-27.93M
-49.55M
-71.05M
-52.28M
-54.95M
-57.76M
-60.71M
-63.81M
Cap Ex %
-0.88
-0.75
-0.54
-0.91
-1.23
-0.86
-0.86
-0.86
-0.86
Free Cash Flow
1.43B
1.4B
1.39B
1.43B
1.33B
1.62B
1.71B
1.79B
1.89B
1.98B
Weighted Average Cost Of Capital
Price
121.83
Beta
Diluted Shares Outstanding
84.75M
Costof Debt
4.64
Tax Rate
After Tax Cost Of Debt
3.74
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
2.74B
Total Equity
10.32B
Total Capital
13.06B
Debt Weighting
20.97
Equity Weighting
79.03
Wacc
6.18
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
4.74B
5.11B
5.21B
5.45B
5.78B
6.07B
6.38B
6.71B
7.05B
7.41B
Operating Cash Flow
1.48B
1.44B
1.42B
1.48B
1.4B
1.68B
1.76B
1.85B
1.95B
2.05B
Cap Ex
-41.76M
-38.24M
-27.93M
-49.55M
-71.05M
-52.28M
-54.95M
-57.76M
-60.71M
-63.81M
Free Cash Flow
1.43B
1.4B
1.39B
1.43B
1.33B
1.62B
1.71B
1.79B
1.89B
1.98B
Wacc
6.18
6.18
6.18
6.18
6.18
Pv Lfcf
1.53B
1.51B
1.5B
1.48B
1.47B
Sum Pv Lfcf
7.5B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
6.18
Free Cash Flow T1
2.02B
Terminal Value
48.43B
Present Terminal Value
35.89B
Intrinsic Value
Enterprise Value
43.39B
Net Debt
2.57B
Equity Value
40.81B
Diluted Shares Outstanding
84.75M
Equity Value Per Share
481.59
Projected DCF
481.59 0.747%
