AIG · American International Group, Inc.
$75.572026-07-21Sector: Financial Services; Industry: Insurance - Diversified; Sub-Industry: Multi-line Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$259
+242.5% vs market
Base · active
$226
+199.3% vs market
Bear
$175
+131.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($175 · $259) Analysts Range ($80 · $92) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $28.0B | — | 10.2% | 0.0% | $3.1B | $5.0B | $8.1B | 6.5% | — | 0.0% | −$190.3B | $6.72 | — |
| 2024.Q4 | $28.0B | 0.0% | 10.2% | 30.2% | $2.0B | $1.2B | $3.2B | 7.1% | — | 0.0% | $0MM | $6.72 | — |
| 2025.Q1 | $27.3B | -2.5% | 14.2% | 31.0% | $2.7B | $1.6B | $4.3B | 6.5% | — | 17.0% | $15.7B | $-2.59 | — |
| 2025.Q4 | $27.3B | 0.0% | 14.2% | 20.2% | $3.1B | $2.2B | $5.3B | 6.9% | — | 39.3% | $0MM | $-2.59 | — |
| 2026.Q1 | $26.6B | -2.3% | 14.7% | 19.0% | $3.2B | $1.8B | $4.9B | 6.3% | — | 21.6% | $14.7B | $5.83 | 10.5 |
| italics below = DCF projection · 10yr Rev CAGR: 5.6% |
| 2027.Q1 | $30.0B | +12.4% | 14.3% | 19.1% | $3.5B | −$1.9B | $1.6B | 6.8% | $1.5B | 22.2% | $16.5B | $6.37 | 11.9 |
| 2028.Q1 | $32.4B | +8.0% | 14.7% | 19.2% | $3.8B | −$1.4B | $2.4B | 6.9% | $2.1B | 22.3% | $17.9B | $7.06 | 10.7 |
| 2029.Q1 | $34.1B | +5.5% | 14.7% | 19.3% | $4.0B | −$1.1B | $3.0B | 7.1% | $2.4B | 21.9% | $18.9B | $7.44 | 10.2 |
| 2030.Q1 | $35.8B | +4.8% | 14.7% | 19.4% | $4.2B | −$975MM | $3.2B | 7.3% | $2.5B | 21.7% | $19.9B | $7.79 | 9.7 |
| 2031.Q1 | $37.4B | +4.5% | 14.7% | 19.5% | $4.4B | −$981MM | $3.4B | 7.5% | $2.4B | 21.6% | $20.9B | $8.13 | 9.3 |
|
| Term. Yr+ | $47.9B | 4.1% | 21.3% | 20.0% | $8.1B | −$1.4B | $6.7B | 8.6% | $72.0B | 23.6% | — | — | — |
Active scenario IV: $226 (+199.3% vs market)