Valuation FGL Holdings NYSE

Stocks

Delayed NYSE			5-day change	1st Jan Change
- ^USD	-.--%		-20.62%	-21.22%

06/11	Earnings Flash (FG) F&G Annuities & Life, Inc. Posts Q3 Adjusted EPS $0.74 per Share	MT
06/11	Earnings Flash (FG) F&G Annuities & Life, Inc. Reports Q3 Revenue $1.13B	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,501	5,773	5,225	4,153	2,839	-	-
Change	-	130.8%	-9.48%	-20.52%	-31.65%	-	-
Enterprise Value (EV)	2,655	5,773	5,225	4,153	2,839	2,839	2,839
Change	-	117.41%	-9.48%	-20.52%	-31.65%	0%	0%
P/E	4.79x	-97.9x	8.49x	-	8.06x	5.31x	4.75x
PBR	1.39x	1.87x	1.42x	0.92x	0.59x	0.55x	0.51x
PEG	-	1x	-0x	-	-	0.1x	0.4x
Capitalization / Revenue	1.07x	1.28x	0.91x	0.72x	0.95x	0.85x	0.79x
EV / Revenue	0x	0x	0x	0x	0.95x	0.85x	0.79x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	4.18	-0.47	4.88	-	2.69	4.08	4.56
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	2,340	4,500	5,744	5,731	2,990	3,337	3,579
EBITDA	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-
Net income ¹	481	-58	622	-	340	523	586
Net Debt	154	-	-	-	-	-	-
Reference price ²	20.01	46.00	41.44	30.85	21.68	21.68	21.68
Nbr of stocks (in thousands)	1,25,000	1,25,497	1,26,094	1,34,620	1,30,935	-	-
Announcement Date	22/02/23	21/02/24	20/02/25	19/02/26	-	-	-

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.($)
CHINA LIFE INSURANCE COMPANY LIMITED	7.56x	1.41x	-	3.82%	14TCr
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.25x	4.98x	-	5.26%	14TCr
AIA GROUP LIMITED	13.26x	-	-	2.7%	10TCr
MANULIFE FINANCIAL CORPORATION	15.58x	-	-	3.14%	7.31TCr
GENERALI	14.16x	1.05x	1.07x	4.13%	7.56TCr
FUBON FINANCIAL HOLDING CO., LTD.	14.19x	-	-	3.93%	6.59TCr
METLIFE, INC.	12.96x	-	-	2.35%	6.3TCr
AFLAC INCORPORATED	17.75x	3.33x	-	1.94%	6.26TCr
GREAT-WEST LIFECO INC.	17.21x	-	-	3%	5.75TCr
Average	13.44x	2.69x	1.07x	3.36%	8.61TCr
Weighted average by Cap.	12.39x	2.83x	1.07x	3.57%