MET · MetLife, Inc.
$70.722026-05-17Sector: Financial Services; Industry: Insurance - Life; Sub-Industry: Life & Health Insurance
Intrinsic Value Range Comparison · Mulya.ai
Bull
$291
+310.8% vs market
Base · active
$274
+286.9% vs market
Bear
$272
+284.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($272 · $291) Analysts Range ($90 · $101) 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 | $63.4B | — | 13.4% | 19.1% | $6.9B | $6.2B | $13.1B | 5.9% | — | 0.0% | −$282.6B | $10.31 | — |
| 2022.Q4 | $68.0B | 7.3% | 9.4% | 16.5% | $5.3B | $1.6B | $6.9B | 7.2% | — | 0.0% | −$254.1B | $7.95 | — |
| 2023.Q4 | $67.7B | -0.4% | 3.2% | 25.9% | $1.6B | $2.4B | $4.0B | 7.0% | — | 0.0% | −$259.3B | $2.37 | — |
| 2024.Q4 | $69.9B | 3.3% | 8.0% | 21.0% | $4.4B | $1.4B | $5.8B | 7.7% | — | 0.0% | −$62.6B | $6.66 | — |
| 2025.Q4 | $76.1B | 8.9% | 6.1% | 27.0% | $3.4B | $4.8B | $8.2B | 7.6% | — | 0.0% | −$76.8B | $5.08 | 10.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2026.Q4 | $79.4B | +4.2% | 6.1% | 26.3% | $3.6B | −$1.3B | $2.3B | 7.6% | $2.1B | 0.0% | −$75.4B | $5.39 | 13.1 |
| 2027.Q4 | $83.0B | +4.5% | 6.7% | 25.6% | $4.1B | −$1.5B | $2.6B | 7.7% | $2.3B | 0.0% | −$74.0B | $6.23 | 11.4 |
| 2028.Q4 | $87.0B | +4.9% | 7.3% | 24.9% | $4.8B | −$1.7B | $3.0B | 7.8% | $2.4B | 0.0% | −$72.2B | $7.17 | 9.9 |
| 2029.Q4 | $92.3B | +6.0% | 7.9% | 24.2% | $5.5B | −$2.3B | $3.3B | 7.9% | $2.4B | 0.0% | −$70.0B | $8.29 | 8.5 |
| 2030.Q4 | $97.0B | +5.1% | 9.1% | 23.5% | $6.7B | −$2.1B | $4.6B | 8.0% | $3.2B | 0.0% | −$67.9B | $10.11 | 7.0 |
|
| Term. Yr+ | $125.9B | 4.1% | 9.1% | 20.0% | $9.1B | −$4.4B | $4.8B | 8.6% | $49.0B | 8.6% | — | — | — |
Active scenario IV: $274 (+286.9% vs market)