Valuation Globe Life Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 11/04/2026 am IST			5-day change	1st Jan Change
145.84 ^USD	-1.05%		+2.27%	+4.28%

09/04	Wells Fargo Adjusts Price Target on Globe Life to $172 From $171, Maintains Overweight Rating	MT
09/04	BMO Capital Adjusts Price Target on Globe Life to $148 From $150, Maintains Market Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,464	11,726	11,456	9,362	11,134	11,441	-	-
Change	-	23.9%	-2.3%	-18.28%	18.93%	2.76%	-	-
Enterprise Value (EV) ¹	11,490	13,803	13,572	12,101	13,759	15,090	15,672	16,290
Change	-	20.13%	-1.67%	-10.84%	13.7%	9.67%	3.86%	3.94%
P/E ratio	13x	16.1x	12.1x	9.34x	9.94x	9.6x	8.88x	8.05x
PBR	1.09x	2.43x	2.58x	1.78x	1.89x	1.73x	1.53x	1.33x
PEG	-	4.65x	0.3x	0.5x	0.6x	1.21x	1.1x	0.8x
Capitalization / Revenue	1.85x	2.25x	2.1x	1.62x	1.86x	1.79x	1.69x	1.58x
EV / Revenue	2.25x	2.65x	2.49x	2.09x	2.3x	2.36x	2.32x	2.26x
EV / EBITDA	11.3x	-	-	-	-	8.92x	9.13x	9.04x
EV / EBIT	17.2x	17.3x	10.6x	8.7x	8.86x	9.63x	9.69x	-
EV / FCF	-	-	-	-	-	23.2x	22.4x	-
FCF Yield	-	-	-	-	-	4.31%	4.47%	-
Dividend per Share ²	0.79	0.83	0.9	0.96	-	1.178	1.274	1.4
Rate of return	0.84%	0.69%	0.74%	0.86%	-	0.81%	0.87%	0.96%
EPS ²	7.22	7.47	10.07	11.94	14.07	15.19	16.42	18.12
Distribution rate	10.9%	11.1%	8.94%	8.04%	-	7.76%	7.76%	7.73%
Net sales ¹	5,113	5,215	5,448	5,778	5,994	6,384	6,754	7,219
EBITDA ¹	1,016	-	-	-	-	1,691	1,717	1,803
EBIT ¹	666.3	799.4	1,279	1,390	1,553	1,567	1,617	-
Net income ¹	745	739.7	970.8	1,071	1,161	1,179	1,223	1,306
Net Debt ¹	2,026	2,077	2,116	2,740	2,625	3,649	4,231	4,849
Reference price ²	93.72	120.55	121.72	111.52	139.86	145.84	145.84	145.84
Nbr of stocks (in thousands)	1,00,979	97,270	94,119	83,945	79,606	78,448	-	-
Announcement Date	02/02/22	01/02/23	07/02/24	05/02/25	04/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLOBE LIFE INC.	9.6x	2.36x	8.92x	0.81%	1.14TCr
CHINA LIFE INSURANCE COMPANY LIMITED	5.38x	1.95x	-	3.73%	14TCr
AIA GROUP LIMITED	15.51x	-	-	2.41%	12TCr
LIFE INSURANCE CORPORATION OF INDIA	9.9x	0.47x	11.7x	1.51%	5.43TCr
FUBON FINANCIAL HOLDING CO., LTD.	10.21x	-	-	4.09%	3.87TCr
JAPAN POST HOLDINGS CO., LTD.	15.51x	10.36x	98.46x	2.69%	3.08TCr
NN GROUP N.V.	9x	2.08x	10.17x	5.76%	2.2TCr
SBI LIFE INSURANCE COMPANY LIMITED	72.52x	1.48x	-	0.17%	2.07TCr
HDFC LIFE INSURANCE COMPANY LIMITED	66.37x	1.21x	-	0.37%	1.4TCr
T&D HOLDINGS, INC.	15.59x	0.77x	-	3.17%	1.21TCr
Average	22.96x	2.59x	32.31x	2.47%	4.64TCr
Weighted average by Cap.	14.97x	2.45x	33.70x	2.84%