Company Valuation: Unum Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,023 8,163 8,820 13,336 12,968 15,178 - -
Change - 62.49% 8.05% 51.2% -2.76% 17.04% - -
Enterprise Value (EV) 8,391 11,473 8,820 13,336 12,968 15,178 15,178 15,178
Change - 36.74% -23.13% 51.2% -2.76% 17.04% 0% 0%
P/E 6.11x 6.31x 6.96x 7.72x 18.1x 13.2x 11x 9.97x
PBR 0.44x 0.88x 0.91x 1.19x 1.15x 1.36x 1.26x 1.18x
PEG - 0.1x - 0.2x -0.3x 0.2x 0.5x 1.01x
Capitalization / Revenue 0.42x 0.68x 0.71x 1.03x 0.98x 1.25x 1.19x 1.14x
EV / Revenue 0x 0x 0x 0x 0x 1.25x 1.19x 1.14x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.67x 7.58x -
EV / FCF 0x - - - - 13.2x 12.6x -
FCF Yield 25.4% - - - - 7.58% 7.91% -
Dividend per Share 2 1.17 1.26 1.39 1.57 1.76 1.933 2.079 2.207
Rate of return 4.76% 3.07% 3.07% 2.15% 2.27% 2.02% 2.17% 2.3%
EPS 2 4.02 6.5 6.5 9.46 4.27 7.24 8.755 9.621
Distribution rate 29.1% 19.4% 21.4% 16.6% 41.2% 26.7% 23.8% 22.9%
Net sales 1 11,937 12,007 12,422 12,922 13,182 12,158 12,717 13,291
EBITDA - - - - - - - -
EBIT 1 1,302 1,744 2,127 2,211 1,986 1,979 2,004 -
Net income 1 824.2 1,314 1,284 1,779 738.5 1,167 1,343 1,357
Net Debt 3,367 3,311 - - - - - -
Reference price 2 24.57 41.03 45.22 73.03 77.50 95.88 95.88 95.88
Nbr of stocks (in thousands) 204,453 198,941 195,046 182,612 167,331 158,307 - -
Announcement Date 2/1/22 1/31/23 1/30/24 2/4/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.24x - - 2.02% 15.18B
6.43x4.86x - 5.34% 136B
10.55x0.91x - 5.76% 102B
12.95x - - 2.8% 99.89B
14.51x1.07x1.08x3.98% 79.65B
14.86x - - 3.17% 72.89B
12.83x - - 2.39% 62.42B
17.57x - - 2.9% 59.56B
16.58x3.12x - 2.08% 58.93B
12.06x - - 4.58% 50.58B
Average 13.16x 2.49x 1.08x 3.5% 73.69B
Weighted average by Cap. 12.37x 2.72x 1.08x 3.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. UNM Stock
  4. Valuation Unum Group
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!