Projected Income Statement: Hartford Financial Services Group (The), Inc.

Forecast Balance Sheet: Hartford Financial Services Group (The), Inc.

Forecast Balance Sheet - Hartford Financial Services Group (The), Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 4,739 - 4,236 4,183 4,238 4,708 4,708 4,708
Change - - - -1.25% 1.31% 11.09% 0% 0%
Announcement Date 2/3/22 2/2/23 2/1/24 1/30/25 1/29/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Hartford Financial Services Group (The), Inc.

Fiscal Period: December 2023 2026 2027 2028
CAPEX 1 215 - - -
Change - - - -
Free Cash Flow (FCF) 1 4,005 33 249 263
Change - - 654.55% 5.62%
Announcement Date 2/1/24 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Hartford Financial Services Group (The), Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - 16.95% - - - - -
EBIT Margin (%) 13.09% 15.07% 14.87% 15.19% 17.62% 17.68% 16.11% 16.05%
EBT Margin (%) 12.93% 10.1% 12.59% 14.51% 16.78% 15.58% 14.46% 15.08%
Net margin (%) 10.47% 8.02% 10.12% 11.64% 13.45% 14.45% 12.22% 12.41%
FCF margin (%) - - 16.33% - - 0.11% 0.83% 0.84%
FCF / Net Income (%) - - 161.3% - - 0.79% 6.79% 6.79%

Profitability

        
ROA 2.89% 13.3% 13% 14.1% 14.6% - - -
ROE 11.97% 14.4% 15.8% 19.36% 21.71% 17.73% 16.82% 16.5%

Financial Health

        
Leverage (Debt/EBITDA) - - 1.02x - - - - -
Debt / Free cash flow - - 1.06x - - 142.67x 18.91x 17.9x

Capital Intensity

        
CAPEX / Current Assets (%) - - 0.88% - - - - -
CAPEX / EBITDA (%) - - 5.17% - - - - -
CAPEX / FCF (%) - - 5.37% - - - - -

Items per share

        
Cash flow per share 1 11.56 12.16 - - - - - -
Change - 5.23% - - - - - -
Dividend per Share 1 1.435 1.58 1.75 1.93 2.16 2.443 2.683 2.924
Change - 10.1% 10.76% 10.29% 11.92% 13.11% 9.82% 8.98%
Book Value Per Share 1 51.36 41.53 49.43 55.09 66.31 75.17 83.55 92.28
Change - -19.14% 19.02% 11.45% 20.37% 13.37% 11.14% 10.44%
EPS 1 6.62 5.44 7.97 10.35 13.32 15.02 13.9 15.54
Change - -17.82% 46.51% 29.86% 28.7% 12.75% -7.46% 11.8%
Nbr of stocks (in thousands) 340,353 318,099 300,770 289,891 278,650 270,872 270,872 270,872
Announcement Date 2/3/22 2/2/23 2/1/24 1/30/25 1/29/26 - - -
1USD
Estimates
2026 *2027 *
P/E 9.05x 9.78x
PBR 1.81x 1.63x
EV / Sales 1.44x 1.39x
Yield 1.8% 1.97%

EPS & Dividend

EPS & Dividend - Hartford Financial Services Group (The), Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Hartford Financial Services Group (The), Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Hartford Financial Services Group (The), Inc.
Trader
Investor
-
Global
-
Quality
ESG MSCI
AAA
MarketScreener Ratings - Hartford Financial Services Group (The), Inc.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
24
Last Close Price
135.94USD
Average target price
146.86USD
Spread / Average Target
+8.03%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Hartford Financial Services Group (The), Inc.
  1. Stock Market
  2. Stocks
  3. HIG Stock
  4. Financials Hartford Financial Services Group (The), Inc.