Valuation Corebridge Financial, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 01:19:32 10/07/2025 am IST			5-day change	1st Jan Change
34.22 ^USD	-2.70%		-3.21%	+14.32%

27/06	Corebridge Financial, Inc., Q1 2025 Earnings Call, May 06, 2025
27/06	Sector Update: Financial Stocks Higher Late Afternoon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,939	13,637	17,026	19,333	-	-
Change	-	5.4%	24.85%	13.55%	-	-
Enterprise Value (EV) ¹	23,313	20,561	23,631	29,787	29,787	29,787
Change	-	-11.8%	14.93%	26.05%	0%	0%
P/E ratio	1.59x	12.7x	8.05x	12.2x	6.42x	5.64x
PBR	1.58x	1.14x	1.47x	1.42x	1.24x	1.03x
PEG	-	-0.1x	0x	-0.5x	0.1x	0.4x
Capitalization / Revenue	0.72x	0.64x	0.87x	0.97x	0.94x	0.9x
EV / Revenue	1.29x	0.97x	1.21x	1.49x	1.45x	1.39x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	9.16x	5.59x	5.77x	8.1x	8.23x	7.89x
EV / FCF	-	-	-	16.1x	15.9x	-
FCF Yield	-	-	-	6.21%	6.29%	-
Dividend per Share ²	0.46	2.7	0.92	0.9683	1.028	1.07
Rate of return	2.29%	12.5%	3.07%	2.75%	2.92%	3.04%
EPS ²	12.59	1.71	3.72	2.889	5.479	6.238
Distribution rate	3.65%	158%	24.7%	33.5%	18.8%	17.1%
Net sales ¹	18,056	21,212	19,578	19,935	20,551	21,465
EBITDA	-	-	-	-	-	-
EBIT ¹	2,544	3,677	4,095	3,679	3,618	3,775
Net income ¹	8,149	1,104	2,230	1,319	2,630	2,763
Net Debt ¹	10,374	6,924	6,605	10,454	10,454	10,454
Reference price ²	20.06	21.66	29.93	35.17	35.17	35.17
Nbr of stocks (in thousands)	6,45,000	6,29,596	5,68,870	5,49,705	-	-
Announcement Date	17/02/23	15/02/24	12/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COREBRIDGE FINANCIAL, INC.	12.43x	1.49x	-	2.75%	1.93TCr
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.66x	4.75x	-	4.7%	13TCr
AXA	9.59x	0.95x	-	5.57%	11TCr
AFLAC INCORPORATED	20.46x	2.92x	-	2.21%	5.58TCr
GENERALI	11.15x	0.86x	-	5.11%	5.41TCr
METLIFE, INC.	10.23x	-	-	2.87%	5.35TCr
MANULIFE FINANCIAL CORPORATION	12.67x	-	-	4.21%	5.2TCr
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	9.28x	0.95x	-	2.91%	4.59TCr
PRUDENTIAL FINANCIAL, INC.	9.34x	1.05x	-	5.02%	3.81TCr
SUN LIFE FINANCIAL INC.	12.57x	-	-	4.11%	3.51TCr
Average	11.64x	1.85x		3.95%	5.91TCr
Weighted average by Cap.	11.11x	2.33x		4.23%