GL · Globe Life Inc.
$179.312026-07-21Sector: Financial Services; Industry: Insurance - Life; Sub-Industry: Life & Health Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$376
+109.7% vs market
Base · active
$252
+40.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($214 · $376) Analysts Range ($157 · $185) 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 | $5.4B | — | 21.9% | 18.9% | $968MM | −$50MM | $918MM | 6.1% | — | 0.0% | −$10.9B | $12.16 | — |
| 2024.Q4 | $5.4B | 0.0% | 21.9% | 19.3% | $964MM | $680MM | $1.6B | 6.5% | — | 0.0% | −$9.4B | $12.16 | — |
| 2025.Q1 | $5.8B | 6.1% | 23.0% | 19.3% | $1.1B | $677MM | $1.7B | 6.4% | — | 0.0% | −$9.6B | $13.42 | — |
| 2025.Q4 | $5.8B | 0.0% | 23.0% | 19.3% | $1.1B | −$142MM | $927MM | 6.3% | — | 0.0% | −$9.4B | $13.42 | — |
| 2026.Q1 | $6.1B | 5.2% | 24.9% | 19.3% | $1.2B | −$156MM | $1.1B | 6.4% | — | 0.0% | $8.4B | $14.75 | 9.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.9% |
| 2027.Q1 | $6.5B | +7.2% | 24.3% | 19.3% | $1.3B | −$66MM | $1.2B | 6.6% | $1.1B | 15.1% | $8.5B | $15.98 | 11.2 |
| 2028.Q1 | $6.9B | +6.3% | 24.3% | 19.4% | $1.4B | −$67MM | $1.3B | 6.8% | $1.1B | 15.9% | $8.6B | $16.96 | 10.6 |
| 2029.Q1 | $7.3B | +5.3% | 24.3% | 19.5% | $1.4B | −$65MM | $1.4B | 7.0% | $1.1B | 16.6% | $8.6B | $17.84 | 10.1 |
| 2030.Q1 | $7.6B | +4.6% | 24.3% | 19.6% | $1.5B | −$65MM | $1.4B | 7.2% | $1.1B | 17.2% | $8.7B | $18.65 | 9.6 |
| 2031.Q1 | $8.0B | +4.4% | 24.3% | 19.6% | $1.6B | −$71MM | $1.5B | 7.4% | $1.1B | 17.8% | $8.8B | $19.46 | 9.2 |
|
| Term. Yr+ | $10.2B | 4.1% | 19.1% | 20.0% | $1.6B | −$378MM | $1.2B | 8.6% | $12.7B | 16.9% | — | — | — |
Active scenario IV: $252 (+40.3% vs market)