Loading...

Aflac Inc (NYSE:AFL)

55.94 USD +0.05 USD ( +0.09% )
Watchlist Manager
Aflac Inc Logo
Aflac Inc
NYSE:AFL
Watchlist

DCF Value

Estimated DCF Value of one AFL stock under the base case scenario is 64.62 USD. Compared to the current market price of 55.94 USD, the stock is Undervalued by 13%.

Estimated DCF Value of one NYSE:AFL stock is 64.62 USD. Compared to the current market price of 55.94 USD, the stock is Undervalued by 13% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.48%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.48%
Terminal Growth
0%
Growth Period
5 Years

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

AFL DCF Value
Base Case
64.62 USD
Undervaluation 13%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Aflac Inc Competitors:
DCF Valuation
CIA
Citizens Inc
ERPRF
European Reliance General Insurance Co SA
LFC
China Life Insurance Co Ltd
CNO
CNO Financial Group Inc
VERY
Vericity Inc
NHF
NIB Holdings Ltd
ELF
E-L Financial Corp Ltd
PRU
Prudential Financial Inc

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 41.6B USD
Equity Value 41.6B USD
/ Shares Outstanding 644M
AFL DCF Value 64.62 USD
Undervalued by 13%

To view the process of calculating the Present Value of Aflac Inc' future free cash flow, see the Present Value Calculation block.

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

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 AFL stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

AFL Stock DCF Valuation FAQ

What is the DCF value of one AFL stock?

Estimated DCF Value of one AFL stock under the base case scenario is 64.62 USD. Compared to the current market price of 55.94 USD, the stock is Undervalued by 13%.

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 intrinsic 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 Aflac Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (41.6B 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 64.62 USD per one AFL share.