MET · MetLife, Inc.
$85.952026-07-21Sector: Financial Services; Industry: Insurance - Life; Sub-Industry: Life & Health Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$621
+622.6% vs market
Base · active
$603
+601.3% vs market
Bear
$602
+601.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($602 · $621) Analysts Range ($90 · $102) 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 | $67.7B | — | 3.2% | 18.9% | $1.8B | $2.5B | $4.3B | 7.1% | — | 0.0% | −$284.5B | $2.41 | — |
| 2024.Q4 | $67.7B | 0.0% | 3.2% | 21.0% | $1.7B | $1.4B | $3.1B | 7.7% | — | 0.0% | −$62.6B | $2.41 | — |
| 2025.Q1 | $69.9B | 3.3% | 8.0% | 23.8% | $4.3B | $1.4B | $5.7B | 7.3% | — | 0.0% | −$71.0B | $6.75 | — |
| 2025.Q4 | $69.9B | 0.0% | 8.0% | 27.0% | $4.1B | $4.8B | $8.9B | 7.6% | — | 0.0% | −$76.8B | $6.75 | — |
| 2026.Q1 | $76.9B | 10.0% | 6.3% | 24.9% | $3.6B | $4.8B | $8.4B | 7.1% | — | 0.0% | −$291.2B | $5.52 | 11.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2027.Q1 | $81.4B | +5.8% | 6.3% | 24.4% | $3.9B | −$1.8B | $2.0B | 7.8% | $1.9B | 0.0% | −$289.4B | $5.87 | 14.6 |
| 2028.Q1 | $84.9B | +4.3% | 6.8% | 23.9% | $4.4B | −$1.5B | $2.9B | 7.9% | $2.5B | 0.0% | −$287.9B | $6.72 | 12.8 |
| 2029.Q1 | $89.1B | +4.8% | 7.4% | 23.4% | $5.0B | −$1.7B | $3.3B | 7.9% | $2.6B | 0.0% | −$286.2B | $7.67 | 11.2 |
| 2030.Q1 | $93.0B | +4.4% | 7.9% | 22.9% | $5.7B | −$1.7B | $4.0B | 8.0% | $2.9B | 0.0% | −$284.4B | $8.68 | 9.9 |
| 2031.Q1 | $97.0B | +4.3% | 9.1% | 22.4% | $6.8B | −$1.8B | $5.1B | 8.1% | $3.5B | 0.0% | −$282.7B | $10.39 | 8.3 |
|
| Term. Yr+ | $123.9B | 4.1% | 9.1% | 20.0% | $9.0B | −$4.3B | $4.7B | 8.6% | $47.7B | 8.6% | — | — | — |
Active scenario IV: $603 (+601.3% vs market)