MET MetLife, Inc.
Financial Services
Price
$96.69
Intrinsic value
$56.95
Buy price
$45.56
Discount
-69.8%
DCF walkthrough
This ticker is valued with the excess-return model (bank/insurer/lender), not the operating-cash-flow DCF, so growth-rate and years-of-growth sliders don't apply - only the discount rate (used as cost of equity) and margin of safety do.
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $15,558,000,000.00
- Total debt
- $50,311,000,064.00
- Cash & STI
- $27,317,000,192.00
- Shares out.
- 646,900,000
Overvalued
Intrinsic value$56.80
Buy price (with MOS)$45.44
Current price$96.69
Discount to intrinsic value-70.2%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 12.7%
- Current ROE
- 11.9%
- Minimum ROE
- 5.3%
Debt quality
LEVERAGED- Debt / Equity
- 1.77x
Moat proxy
WEAK_PROXYCash-flow reliability
NOT_APPLICABLE- Operating CF / Net income
- 4.52x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- EXCESS_RETURN
- Debt as % of DCF PV
- 42%
- Public economic interest
- 98.2%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.