Financials MetLife, Inc. Nyse

Equities

MET.PRE

US59156R8768

Life & Health Insurance

Delayed Nyse 14:27:40 2024-06-10 EDT 5-day change 1st Jan Change
23.9 USD -0.77% Intraday chart for MetLife, Inc. -0.19% -1.59%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 46,874 42,253 52,564 56,782 48,949 49,814 - -
Enterprise Value (EV) 1 46,874 42,253 52,564 76,220 56,093 150,406 141,990 151,915
P/E ratio 8.41 x 8.27 x 8.55 x 24.9 x 36.5 x 9.01 x 7.62 x 7.03 x
Yield 3.41% 3.88% 3.04% 2.74% 3.12% 3.09% 3.19% 3.39%
Capitalization / Revenue 0.7 x 0.64 x 0.75 x 0.75 x 0.68 x 0.68 x 0.65 x 0.62 x
EV / Revenue 0.7 x 0.64 x 0.75 x 1.01 x 0.78 x 2.06 x 1.86 x 1.89 x
EV / EBITDA - - - - 6.18 x 17.5 x 17.9 x -
EV / FCF - - 4.17 x - - 34.2 x 31.6 x -
FCF Yield - - 24% - - 2.93% 3.17% -
Price to Book 0.74 x 0.6 x 0.81 x 2.43 x 1.84 x 1.86 x 1.69 x 1.52 x
Nbr of stocks (in thousands) 919,631 899,949 841,160 784,606 740,190 711,123 - -
Reference price 2 50.97 46.95 62.49 72.37 66.13 70.05 70.05 70.05
Announcement Date 20-02-05 21-02-03 22-02-02 23-02-01 24-01-31 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 66,974 66,465 70,244 75,548 71,715 73,033 76,519 80,317
EBITDA 1 - - - - 9,080 8,607 7,941 -
EBIT 1 7,559 8,120 11,000 8,221 8,362 8,072 8,603 8,666
Operating Margin 11.29% 12.22% 15.66% 10.88% 11.66% 11.05% 11.24% 10.79%
Earnings before Tax (EBT) 1 6,795 6,927 8,126 2,859 2,162 7,953 8,509 8,986
Net income 1 5,721 5,191 6,353 2,354 1,380 5,588 6,264 6,549
Net margin 8.54% 7.81% 9.04% 3.12% 1.92% 7.65% 8.19% 8.15%
EPS 2 6.060 5.680 7.310 2.910 1.810 7.774 9.191 9.966
Free Cash Flow 1 - - 12,596 - - 4,400 4,500 -
FCF margin - - 17.93% - - 6.02% 5.88% -
FCF Conversion (EBITDA) - - - - - 51.12% 56.67% -
FCF Conversion (Net income) - - 198.27% - - 78.74% 71.84% -
Dividend per Share 2 1.740 1.820 1.900 1.980 2.060 2.166 2.236 2.375
Announcement Date 20-02-05 21-02-03 22-02-02 23-02-01 24-01-31 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 20,211 17,724 18,298 23,690 15,836 16,126 18,634 15,866 18,718 17,016 18,212 18,591 19,005 18,409 18,665
EBITDA - - - - - - - - - - - - - - -
EBIT 1 2,353 2,500 2,357 1,576 1,788 1,857 2,221 2,288 1,996 2,095 2,338 2,440 2,512 - -
Operating Margin 11.64% 14.11% 12.88% 6.65% 11.29% 11.52% 11.92% 14.42% 10.66% 12.31% 12.84% 13.12% 13.22% - -
Earnings before Tax (EBT) 1 1,306 715 -2 419 1,727 257 430 534 941 1,045 1,989 2,220 2,240 - -
Net income 1 1,176 606 103 331 1,314 14 370 422 574 800 1,454 1,549 1,607 1,456 1,534
Net margin 5.82% 3.42% 0.56% 1.4% 8.3% 0.09% 1.99% 2.66% 3.07% 4.7% 7.98% 8.33% 8.45% 7.91% 8.22%
EPS 2 1.390 0.7300 0.1300 0.4100 1.660 0.0200 0.4800 0.5600 0.7700 1.100 2.046 2.189 2.279 2.143 2.354
Dividend per Share 2 0.4800 0.4800 0.5000 0.5000 0.5000 0.5000 0.5200 - 0.5200 0.5200 0.5420 0.5420 0.5420 0.5400 0.5600
Announcement Date 22-02-02 22-05-04 22-08-03 22-11-02 23-02-01 23-05-03 23-08-02 23-11-01 24-01-31 24-05-01 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 19,438 7,144 100,592 92,175 102,100
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - - - - 0.7868 x 11.69 x 11.61 x -
Free Cash Flow 1 - - 12,596 - - 4,400 4,500 -
ROE (net income / shareholders' equity) 13.1% 11.9% 16.6% 12.3% 13.6% 14.8% 15.3% 15.7%
ROA (Net income/ Total Assets) 0.8% 0.68% 0.82% 0.78% 0.82% 1.1% 1.1% 1.2%
Assets 1 713,965 767,899 777,411 302,765 168,684 508,005 569,451 545,760
Book Value Per Share 2 68.60 78.70 77.10 29.80 35.90 37.70 41.60 46.20
Cash Flow per Share - 12.70 14.50 16.30 - - - -
Capex - - - - - - - -
Capex / Sales - - - - - - - -
Announcement Date 20-02-05 21-02-03 22-02-02 23-02-01 24-01-31 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
15
Last Close Price
70.05 USD
Average target price
82.41 USD
Spread / Average Target
+17.65%
Consensus