GL · Globe Life Inc.
$142.602026-05-17Sector: Financial Services; Industry: Insurance - Life; Sub-Industry: Life & Health Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$488
+242.1% vs market
Base · active
$413
+189.7% vs market
Bear
$397
+178.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($397 · $488) Analysts Range ($157 · $176) 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 |
|---|
| 2021.Q4 | $5.1B | — | 24.9% | 18.4% | $1.0B | −$38MM | $1.0B | 4.2% | — | 0.0% | −$10.8B | $12.75 | — |
| 2022.Q4 | $5.2B | 2.1% | 21.1% | 18.8% | $895MM | −$28MM | $867MM | 6.0% | — | 0.0% | −$10.7B | $11.06 | — |
| 2023.Q4 | $5.4B | 4.2% | 21.9% | 18.7% | $971MM | −$50MM | $921MM | 5.8% | — | 0.0% | −$11.5B | $12.01 | — |
| 2024.Q4 | $5.8B | 6.1% | 23.0% | 19.3% | $1.1B | $680MM | $1.8B | 6.5% | — | 0.0% | −$9.4B | $13.24 | — |
| 2025.Q4 | $6.0B | 3.8% | 24.4% | 19.3% | $1.2B | −$142MM | $1.0B | 6.3% | — | 0.0% | −$9.4B | $14.36 | 7.9 |
| italics below = DCF projection · 10yr Rev CAGR: 5% |
| 2026.Q4 | $6.4B | +6.6% | 24.3% | 19.4% | $1.2B | −$161MM | $1.1B | 6.4% | $1.0B | 0.0% | −$9.3B | $15.46 | 9.2 |
| 2027.Q4 | $6.8B | +5.7% | 24.3% | 19.5% | $1.3B | −$152MM | $1.2B | 6.6% | $1.0B | 0.0% | −$9.1B | $16.34 | 8.7 |
| 2028.Q4 | $7.2B | +6.9% | 24.3% | 19.5% | $1.4B | −$198MM | $1.2B | 6.8% | $1.0B | 0.0% | −$8.9B | $17.46 | 8.2 |
| 2029.Q4 | $7.6B | +5.0% | 24.3% | 19.6% | $1.5B | −$158MM | $1.3B | 7.1% | $1.0B | 0.0% | −$8.8B | $18.32 | 7.8 |
| 2030.Q4 | $7.9B | +4.6% | 24.3% | 19.7% | $1.5B | −$154MM | $1.4B | 7.3% | $1.0B | 0.0% | −$8.6B | $19.15 | 7.4 |
|
| Term. Yr+ | $10.2B | 4.1% | 19.1% | 20.0% | $1.6B | −$744MM | $816MM | 8.6% | $8.9B | 8.6% | — | — | — |
Active scenario IV: $413 (+189.7% vs market)