Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
873.91 USD1,381.28 USD1,964.87 USD
-84.48%
1,381.28 USDCurrent price is 84.5% below the base model value.
A
US
ALL.US · ALLSTATE CORP
US · US
Latest price214.33 USD
30D-6.06%
Vs. base value-80.5%
Research summary
ALL.US latest organized financial period shows revenue grew +310% YoY and net income grew +120% YoY. Current price is about 214 USD, while the model base case is about 1,101 USD; the current price sits -80.5% 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
Revenue68B USD
Net income10B USD
Free cash flow10B USD
Operating cash flow10B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price214.33 USD
Base value1,100.80 USD
Vs. base-80.5%
Price date2026/04/29
680.42 USD1,100.80 USD1,434.35 USD
-80.53%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
680.42 USD1,100.80 USD1,434.35 USD
-80.53%
1,100.80 USDCurrent price is 80.5% below the base model value.Adjusted reference: 751.40 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:23
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 | Restructuring charges | Restructuring | -48M USD | Medium |
| 2024/12/31 | Restructuring charges | Restructuring | -96M USD | Medium |
| 2023/12/31 | Restructuring charges | Restructuring | -401M USD | Medium |
| 2022/12/31 | Restructuring and merger costs | Restructuring | -40M USD | Medium |
| 2022/12/31 | Special income/charges | Other | -40M USD | Medium |
| 2026/03/31 | Restructuring charges | Restructuring | -4M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -51M USD | Medium |
| 2025/06/30 | Restructuring charges | Restructuring | -36M USD | Medium |
| 2025/03/31 | Restructuring charges | Restructuring | -25M USD | Medium |
| 2024/09/30 | Restructuring charges | Restructuring | -125M USD | Medium |
| 2024/06/30 | Restructuring charges | Restructuring | -57M 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 | 68B USD | 10B USD | 10B USD | 10B USD | 38.06 | 38.24 |
| 2024/12/31 | Annual | 17B USD | 5B USD | 5B USD | 9B USD | 7.07 | 7.22 |
| 2023/12/31 | Annual | 15B USD | -188M USD | 213M USD | 4B USD | 5.52 | 7 |
| 2022/12/31 | Annual | 51B USD | -1B USD | -1B USD | 5B USD | -5.22 | -4.89 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement