GURUFOCUS.COM » STOCK LIST » USA » NYSE » Globe Life Inc (NYSE:GL) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Globe Life Intrinsic Value: Projected FCF

: $208.50 (As of Today)
View and export this data going back to 1980. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2022-08-17), Globe Life's Intrinsic Value: Projected FCF is $208.50. The stock price of Globe Life is $103.52. Therefore, Globe Life's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Globe Life's Intrinsic Value: Projected FCF or its related term are showing as below:

GL' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.21   Med: 0.47   Max: 1.39
Current: 0.5

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Globe Life was 1.39. The lowest was 0.21. And the median was 0.47.

GL's Price-to-Projected-FCF is ranked better than
60.25% of 400 companies
in the Insurance industry
Industry Median: 0.59 vs GL: 0.50

Globe Life Intrinsic Value: Projected FCF Historical Data

The historical data trend for Globe Life's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Globe Life Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 150.63 157.41 189.36 220.23 232.85

Globe Life Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 219.55 228.04 232.85 219.22 208.50

Competitive Comparison

For the Insurance - Life subindustry, Globe Life's Intrinsic Value: Projected FCF, along with its competitors' market caps and Intrinsic Value: Projected FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

   

Globe Life Intrinsic Value: Projected FCF Distribution

For the Insurance industry and Financial Services sector, Globe Life's Intrinsic Value: Projected FCF distribution charts can be found below:

* The bar in red indicates where Globe Life's Intrinsic Value: Projected FCF falls into.



Globe Life Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Globe Life's Free Cash Flow(6 year avg) = $1,362.17.

Globe Life's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun22)*0.8)/Shares Outstanding (Diluted Average)
=(12.018181128481*1362.17008+5323.11*0.8)/98.941
=208.50

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Globe Life  (NYSE:GL) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Globe Life's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=103.52/208.50097279426
=0.50

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Globe Life Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Globe Life's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Globe Life Business Description

Globe Life logo
Industry
Traded in Other Exchanges
Address
3700 South Stonebridge Drive, McKinney, TX, USA, 75070
Globe Life Inc is an insurance holding company. It provides a variety of life and supplemental health insurance products and annuities to a broad base of customers. The company's core operations are organized into four reportable segments: life insurance, supplemental health insurance, annuities, and investments. Investment activities, conducted by the investment segment, focus on seeking investments with a yield and term appropriate to support the insurance product obligations. These investments generally consist of fixed maturities and, over the long term, the expected yields are considered when setting insurance premium rates and product profitability expectations.
Executives
Tyler Christopher Kyle officer: EVP & Chief Info. Officer 3700 S. STONEBRIDGE DRIVE MCKINNEY TX 75070
Kalmbach Thomas Peter officer: EVP & Chief Actuary 3700 S. STONEBRIDGE DRIVE MCKINNEY TX 75070
Hensley Robert Edward officer: EVP & Chief Investment Officer 3700 S. STONEBRIDGE DRIVE MCKINNEY TX 75070
Zorn Rebecca E officer: EVP & Chief Talent Officer 3700 S. STONEBRIDGE DRIVE MCKINNEY TX 75070
Moore Christopher Todd officer: Corp.SVP, Assoc.Counsel & Sec 3700 SOUTH STONEBRIDGE DRIVE MCKINNEY TX 75070
Rogers John Henry Jr other: Officer of Principal Sub 1433 ROLLING HILLS CELINA TX 75009
Mcpartland James Eric officer: EVP &Chief Information Officer 2345 TIMBERLAKE CIRCLE ALLEN TX 75013
Matson Kenneth J other: Officer of Principal Sub. FAMILY HERITAGE LIFE POST OFFICE BOX 470608 CLEVELAND OH 44147-0608
Carlson David Kendall other: Officer of Principal Sub. UNITED AMERICAN INSURANCE COMPANY 3700 SOUTH STONEBRIDGE DRIVE MCKINNEY TX 75070
Henrie Michael Shane officer: SVP & Chief Accounting Officer UNITED AMERICAN INSURANCE COMPANY 3700 SOUTH STONEBRIDGE DRIVE MCKINNEY TX 75070
Majors Michael Clay officer: EVP - Investor Rel. & Admin. UNITED AMERICAN INSURANCE COMPANY 3700 SOUTH STONEBRIDGE DRIVE MCKINNEY TX 75070
Svoboda Frank M officer: EVP & CFO 3340 PECAN HOLLOW CT GRAPEVINE TX 76051
Hutchison Larry M director, officer: Co-Chaiman & CEO P O BOX 8080 MCKINNEY TX 75010
Addison Linda director 3700 S. STONEBRIDGE DRIVE MCKINNEY TX 75070
Alexander Marilyn A director 565 DUNNEGAN DRIVE LAGUNA BEACH CA 92651

Globe Life Headlines

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)