HIG · The Hartford Financial Services Group, Inc.
$136.192026-05-17Sector: Financial Services; Industry: Insurance - Diversified; Sub-Industry: Property & Casualty Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$406
+198.0% vs market
Base · active
$285
+109.2% vs market
Bear
$284
+108.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($284 · $406) Analysts Range ($135 · $165) 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 | $21.6B | — | 13.4% | 18.3% | $2.4B | $1.9B | $4.2B | 4.6% | — | 0.0% | −$24.0B | $8.39 | — |
| 2022.Q4 | $21.9B | 0.9% | 10.4% | 19.6% | $1.8B | $605MM | $2.4B | 6.2% | — | 0.0% | $13.9B | $6.44 | — |
| 2023.Q4 | $24.3B | 11.3% | 12.7% | 18.9% | $2.5B | $544MM | $3.0B | 6.0% | — | 15.0% | $19.6B | $8.86 | — |
| 2024.Q4 | $26.4B | 8.4% | 14.6% | 19.2% | $3.1B | $2.0B | $5.1B | 6.8% | — | 17.2% | $16.6B | $11.01 | — |
| 2025.Q4 | $28.3B | 7.4% | 16.8% | 19.4% | $3.8B | $871MM | $4.7B | 6.6% | — | 21.7% | $18.9B | $13.57 | 8.1 |
| italics below = DCF projection · 10yr Rev CAGR: 3.7% |
| 2026.Q4 | $28.2B | +-0.4% | 16.8% | 19.5% | $3.8B | $0MM | $3.8B | 6.6% | $3.6B | 20.3% | $18.9B | $13.54 | 10.1 |
| 2027.Q4 | $29.4B | +4.2% | 18.3% | 19.5% | $4.3B | −$830MM | $3.5B | 6.8% | $3.1B | 22.5% | $19.7B | $15.33 | 8.9 |
| 2028.Q4 | $30.7B | +4.2% | 18.3% | 19.6% | $4.5B | −$883MM | $3.6B | 7.0% | $3.0B | 22.4% | $20.6B | $15.96 | 8.5 |
| 2029.Q4 | $31.9B | +4.2% | 18.3% | 19.6% | $4.7B | −$940MM | $3.8B | 7.2% | $2.9B | 22.3% | $21.5B | $16.62 | 8.2 |
| 2030.Q4 | $33.3B | +4.2% | 18.3% | 19.7% | $4.9B | −$1.0B | $3.9B | 7.4% | $2.8B | 22.2% | $22.5B | $17.30 | 7.9 |
|
| Term. Yr+ | $42.4B | 4.1% | 18.0% | 20.0% | $6.1B | −$1.2B | $4.9B | 8.6% | $53.0B | 21.1% | — | — | — |
Active scenario IV: $285 (+109.2% vs market)