Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
83.70 USD87.36 USD90.32 USD
-15.93%
87.36 USDCurrent price is 15.9% below the base model value.
A
US
AIG.US · AMERICAN INTERNATIONAL GROUP, INC.
US · US
Latest price73.44 USD
30D-3.13%
Vs. base value-21.8%
Research summary
AIG.US latest organized financial period shows revenue declined -1.75% YoY and net income grew +317% YoY. Current price is about 73.44 USD, while the model base case is about 93.89 USD; the current price sits -21.8% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue27B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price73.44 USD
Base value93.89 USD
Vs. base-21.8%
Price date2026/04/29
93.89 USD93.89 USD93.89 USD
-21.78%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
124.72 USD116.57 USD146.17 USD
-37%
116.57 USDCurrent price is 37% below the base model value.Adjusted reference: 90.65 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-1.0%
Current price implies roughly -1.0% annualized FCF growth.
-1.0%Current price implies roughly -1.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -254M USD | Medium |
| 2025/12/31 | Restructuring charges | Restructuring | -347M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -43M USD | Medium |
| 2024/12/31 | Discontinued operations | Discontinued operations | -7B USD | High |
| 2024/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -104M USD | Medium |
| 2023/12/31 | Discontinued operations | Discontinued operations | 2B USD | High |
| 2023/12/31 | Restructuring charges | Restructuring | -999M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -43M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 8B USD | High |
| 2022/12/31 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2025/12/31 | Other special charges | Other | -22M USD | Medium |
| 2025/12/31 | Special income/charges | Other | 22M USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -226M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -363M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -183M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -60M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -38M USD | Medium |
| 2024/09/30 | Discontinued operations | Discontinued operations | -7B USD | High |
| 2024/09/30 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -41M USD | Medium |
| 2024/06/30 | Discontinued operations | Discontinued operations | -16B USD | High |
| 2024/06/30 | Restructuring charges | Restructuring | -1B USD | Medium |
| 2024/03/31 | Asset impairment | Impairment | -21M USD | Medium |
| 2024/03/31 | Discontinued operations | Discontinued operations | 803M USD | High |
| 2024/03/31 | Restructuring charges | Restructuring | -143M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 27B USD | 3B USD | 4B USD | 3B USD | 5.43 | 6.48 |
| 2024/12/31 | Annual | 27B USD | -1B USD | 7B USD | 3B USD | -2.17 | 10.72 |
| 2023/12/31 | Annual | 47B USD | 4B USD | 2B USD | 6B USD | 4.98 | 3.37 |
| 2022/12/31 | Annual | 56B USD | 10B USD | 3B USD | 4B USD | 13.01 | 3.99 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement