Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of The Hartford Financial Services Group, Inc. (HIG)

Previous Close$117.95
Intrinsic Value$101.30
Upside potential  -14%
Previous Close
$117.95
Intrinsic Value
$101.30
Potential        
-14%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-0.1NaN
Revenue, $22362NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m19878NaN
Operating income, $m2484NaN
EBITDA, $m2997NaN
Interest expense (income), $mNaN
Earnings before tax, $m2237NaN
Tax expense, $m443NaN
Net income, $m1794NaN

BALANCE SHEET

Cash and short-term investments, $m344NaN
Total assets, $m73022NaN
Adjusted assets (=assets-cash), $m72678NaN
Average production assets, $m3706NaN
Working capital, $m-38018NaN
Total debt, $m4357NaN
Total liabilities, $m59391NaN
Total equity, $m13631NaN
Debt-to-equity ratio0.320NaN
Adjusted equity ratio0.183NaN

CASH FLOW

Net income, $m1794NaN
Depreciation, amort., depletion, $m513NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4008NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-175NaN
Free cash flow, $m4183NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-38018
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount