Valuation Globe Life Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 12/07/2025 am IST			5-day change	1st Jan Change
118.13 ^USD	-0.84%		-2.53%	+5.93%

10/07	Wells Fargo Raises Price Target on Globe Life to $144 From $139, Maintains Overweight Rating	MT
08/07	JPMorgan Adjusts Price Target on Globe Life to $160 From $145, Maintains Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,939	9,464	11,726	11,456	9,362	9,751	-	-
Change	-	-4.78%	23.9%	-2.3%	-18.28%	4.16%	-	-
Enterprise Value (EV) ¹	11,862	11,490	13,803	13,572	12,101	12,971	13,526	14,101
Change	-	-3.13%	20.13%	-1.67%	-10.84%	7.19%	4.28%	4.25%
P/E ratio	13.9x	13x	16.1x	12.1x	9.34x	8.81x	8x	7.2x
PBR	1.14x	1.09x	2.43x	2.58x	1.78x	1.65x	1.44x	1.26x
PEG	-	2.22x	4.65x	0.3x	0.5x	0.7x	0.8x	0.6x
Capitalization / Revenue	2.1x	1.85x	2.25x	2.1x	1.62x	1.61x	1.54x	1.47x
EV / Revenue	2.5x	2.25x	2.65x	2.49x	2.09x	2.15x	2.13x	2.13x
EV / EBITDA	11.9x	11.3x	-	-	-	8.16x	8.33x	8.46x
EV / EBIT	16.8x	17.2x	17.3x	10.6x	8.7x	8.8x	8.92x	8.2x
EV / FCF	-	-	-	-	-	16.2x	22.1x	-
FCF Yield	-	-	-	-	-	6.17%	4.53%	-
Dividend per Share ²	0.75	0.79	0.83	0.9	0.96	1.055	1.111	1.207
Rate of return	0.79%	0.84%	0.69%	0.74%	0.86%	0.89%	0.94%	1.02%
EPS ²	6.82	7.22	7.47	10.07	11.94	13.41	14.77	16.41
Distribution rate	11%	10.9%	11.1%	8.94%	8.04%	7.87%	7.52%	7.35%
Net sales ¹	4,738	5,113	5,215	5,448	5,778	6,047	6,347	6,628
EBITDA ¹	1,000	1,016	-	-	-	1,589	1,623	1,667
EBIT ¹	706.7	666.3	799.4	1,279	1,390	1,474	1,517	1,720
Net income ¹	731.8	745	739.7	970.8	1,071	1,109	1,166	1,240
Net Debt ¹	1,923	2,026	2,077	2,116	2,740	3,220	3,776	4,350
Reference price ²	94.96	93.72	120.55	121.72	111.52	118.13	118.13	118.13
Nbr of stocks (in thousands)	1,04,662	1,00,979	97,270	94,119	83,945	82,543	-	-
Announcement Date	02/02/21	02/02/22	01/02/23	07/02/24	05/02/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBE LIFE INC.	8.81x	2.15x	8.16x	0.89%	975.08Cr
CHINA LIFE INSURANCE COMPANY LIMITED	6.72x	1.53x	-	3.6%	13TCr
AIA GROUP LIMITED	13.31x	-	-	2.77%	9.32TCr
LIFE INSURANCE CORPORATION OF INDIA	13.7x	0.6x	16.14x	0.68%	6.8TCr
FUBON FINANCIAL HOLDING CO., LTD.	11.16x	-	-	4.16%	3.86TCr
JAPAN POST HOLDINGS CO., LTD.	11.1x	9.86x	104.89x	3.7%	2.72TCr
SBI LIFE INSURANCE COMPANY LIMITED	80.22x	1.38x	-	0.18%	2.14TCr
HDFC LIFE INSURANCE COMPANY LIMITED	77.65x	-	-	0.36%	1.91TCr
NN GROUP N.V.	8.25x	1.77x	9.47x	6.39%	1.79TCr
ICICI PRUDENTIAL LIFE INSURANCE COMPANY LIMITED	67.45x	1.9x	-	0.25%	1.11TCr
Average	29.84x	2.74x	34.67x	2.3%	4.41TCr
Weighted average by Cap.	18.12x	2.13x	34.20x	2.69%