Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
191.14 USD178.65 USD224.01 USD
-14.37%
178.65 USDCurrent price is 14.4% below the base model value.
G
US
GL.US · GLOBE LIFE INC.
US · US
Latest price152.99 USD
30D+0.21%
Vs. base value-14.4%
Research summary
GL.US latest organized financial period shows revenue grew +3.74% YoY and net income grew +8.45% YoY. Current price is about 153 USD, while the model base case is about 179 USD; the current price sits -14.4% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue6B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price152.99 USD
Base value178.65 USD
Vs. base-14.4%
Price date2026/04/29
191.14 USD178.65 USD224.01 USD
-14.37%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
272.23 USD388.21 USD472.53 USD
-60.59%
388.21 USDCurrent price is 60.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-4.1%
Current price implies roughly -4.1% annualized FCF growth.
-4.1%Current price implies roughly -4.1% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
119.95 USD119.95 USD119.95 USD
+27.54%
119.95 USDCurrent price is 27.5% above the base model value.
Updated: 2026/04/29 15:29
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.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
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 | 6B USD | 1B USD | - | 1B USD | 14.07 | - |
| 2024/12/31 | Annual | 6B USD | 1B USD | - | 1B USD | 11.94 | - |
| 2023/12/31 | Annual | 5B USD | 971M USD | - | 1B USD | 10.07 | - |
| 2022/12/31 | Annual | 5B USD | 740M USD | - | 1B USD | 7.47 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement