Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
60.13 USD56.20 USD70.47 USD
+107%
56.20 USDCurrent price is 106.7% above the base model value.
A
Financial ServicesInsurance - LifeUnited States
AFL.US · Aflac Incorporated
NYQ · US · USD
Latest price116.17 USD
30D-4.89%
Vs. base value+26.2%
Research summary
AFL.US latest organized financial period shows revenue declined -9.27% YoY and net income declined -33.01% YoY. Current price is about 116 USD, while the model base case is about 92.04 USD; the current price sits +26.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue17B USD
Net income4B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price116.17 USD
Base value92.04 USD
Vs. base+26.2%
Price date2026/04/28
92.04 USD92.04 USD92.04 USD
+26.22%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
147.16 USD177.52 USD197.05 USD
-34.56%
177.52 USDCurrent price is 34.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.5%
Current price implies roughly 7.5% annualized FCF growth.
7.5%Current price implies roughly 7.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
92.08 USD92.08 USD92.08 USD
+26.16%
92.08 USDCurrent price is 26.2% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 17B USD | 4B USD | 3B USD | 6.82 |
| 2024/12/30 | Annual | 19B USD | 5B USD | 3B USD | 9.63 |
| 2023/12/30 | Annual | 19B USD | 5B USD | 3B USD | 7.78 |
| 2022/12/30 | Annual | 19B USD | 4B USD | 4B USD | 6.93 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement