GURUFOCUS.COM » STOCK LIST » USA » NYSE » Unum Group (NYSE:UNM) » Definitions » Intrinsic Value: Projected FCF
Switch to:

Unum Group Intrinsic Value: Projected FCF

: $91.29 (As of Today)
View and export this data going back to 1986. 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 (2022-08-10), Unum Group's Intrinsic Value: Projected FCF is $91.29. The stock price of Unum Group is $37.31. Therefore, Unum Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

UNM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.13   Med: 0.42   Max: 1.1
Current: 0.41

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Unum Group was 1.10. The lowest was 0.13. And the median was 0.42.

UNM's Price-to-Projected-FCF is ranked better than
71.39% of 402 companies
in the Insurance industry
Industry Median: 0.58 vs UNM: 0.41

Unum Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Unum Group'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.

Unum Group 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 84.65 84.63 98.29 97.95 97.13

Unum Group 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 94.65 95.78 97.13 93.93 91.29

Competitive Comparison

For the Insurance - Life subindustry, Unum Group'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.

   

Unum Group Intrinsic Value: Projected FCF Distribution

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

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



Unum Group 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 Unum Group's Free Cash Flow(6 year avg) = $1,125.60.

Unum Group'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)
=(9.5203515959648*1125.6+9705.1*0.8)/202.432
=91.29

* 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.


Unum Group  (NYSE:UNM) 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.

Unum Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=37.31/91.290842141648
=0.41

* 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.


Unum Group Intrinsic Value: Projected FCF Related Terms

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


Unum Group Business Description

Unum Group logo
Industry
Traded in Other Exchanges
Address
1 Fountain Square, Chattanooga, TN, USA, 37402
Unum Group is a provider of group and individual income protection insurance products in the United States, the United Kingdom, Poland, and other countries. It is the largest domestic disability insurer, with the majority of premiums generated from employer plans. The company also offers a complementary portfolio of other insurance products, including long-term care insurance, life insurance, and employer- and employee-paid group benefits. It has the following operating business segments: Unum US, Unum International, and Colonial Life. The majority of the revenue is earned from the Unum US segment. The firm markets its products primarily through brokers.
Executives
King Gale V. director 123 SOUTH FRONT STREET MEMPHIS TN 38103
Till Mark Paul officer: EVP & CEO Designate, Unum Intl 1 FOUNTAIN SQUARE LAW DEPARTMENT (E7N200) CHATTANOOGA TN 37402
Pashley Cherie officer: SVP, Chief Accounting Officer 1 FOUNTAIN SQUARE LAW DEPT. 7N200 CHATTANOOGA TN 37402
Pyne Christopher W officer: EVP, Group Benefits 1 FOUNTAIN SQUARE LAW DEPT. (7N200) CHATTANOOGA TN 37402
Leiper Martha officer: EVP, Chief Investment Officer 9800 FREDERICKSBURG ROAD SAN ANTONIO TX 78288
Zabel Steven Andrew officer: EVP & Chief Financial Officer 1 FOUNTAIN SQUARE LAW DEPT. (7N200) CHATTANOOGA TN 37402
Keaney Timothy F director 1 FOUNTAIN SQUARE LAW DEPT. 7S730 CHATTANOOGA TN 37402
Devore Susan D. director C/O PREMIER, INC. 13034 BALLANTYNE CORPORATE PLACE CHARLOTTE NC 28277
Egan Cynthia director 7117 BELLONA AVENUE BALTIMORE MD 21212
Bunting Theodore H Jr director P. O. BOX 61000 NEW ORLEANS LA 70161
Shammo Francis director 1 FOUNTAIN SQUARE CHATTANOOGA TN 37402
Echevarria Joseph director 225 LIBERTY STREET NEW YORK NY 10286
O Hanley Ronald P director C/O UNUM GROUP, 1 FOUNTAIN SQUARE LAW DEPT. 7S730 CHATTANOOGA TN 37402
Bhasin Puneet officer: Chief Info & Digital Officer 1001 FANNIN, SUITE 4000 HOUSTON TX 77002
Cross Susan Lee director XL HOUSE ONE BERMUDIANA ROAD HAMILTON D0 HM 11

Unum Group 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)