Loading...

American Equity Investment Life Holding Co (NYSE:AEL)

39.76 USD -0.91 USD ( -2.24% )
Watchlist Manager
American Equity Investment Life Holding Co Logo
American Equity Investment Life Holding Co
NYSE:AEL
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Aug 18, 2022.

Estimated DCF Value of one AEL stock is 74.51 USD. Compared to the current market price of 39.76 USD, the stock is Undervalued by 47%.

AEL DCF Value
Base Case
74.51 USD
Undervaluation 47%
DCF Value
Price
Worst Case
Base Case
Best Case
74.51
DCF Value
Worst Case
Base Case
Best Case
American Equity Investment Life Holding Co Competitors:
DCF Valuation
UNM
Unum Group
LGEN
Legal & General Group PLC
MPL
Medibank Private Ltd
LICI
Life Insurance Corporation Of India
IHC
Independence Holding Co
PFG
Principal Financial Group Inc
NWLI
National Western Life Group Inc
CIA
Citizens Inc

Valuation Settings

Available Valuations
DCF Valuation Models

You can view valuation models created by the Alpha Spread algorithm, as well as models created by other investors.

1 valuation model available
Alpha Spread
Updated on Aug 18, 2022
Default Valuation
Other investors haven't shared any valuation models for American Equity Investment Life Holding Co. There is only Alpha Spread valuation model.

Valuation Settings
Alpha Spread's Valuation Model

You can change any inputs, such as future revenue growth, margins, etc. using our Present Value Calculation block.

Operating Model
Equity Model: Insurance
Discount Rate
8.01%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.01%
Terminal Growth
0%
Growth Period
5 Years
Reset
Save as My Model

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 6.5B USD
Equity Value 6.5B USD
/ Shares Outstanding 87.6M
AEL DCF Value 74.51 USD
Undervalued by 47%

To view the process of calculating the Present Value of American Equity Investment Life Holding Co' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Operating Model
Discounted Cash Flow Model

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of AEL stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AEL Stock DCF Valuation FAQ

What is the DCF value of one AEL stock?

Estimated DCF Value of one AEL stock is 74.51 USD. Compared to the current market price of 39.76 USD, the stock is Undervalued by 47%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project American Equity Investment Life Holding Co's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6.5B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 74.51 USD per one AEL share.