GLOBE LIFE INC. (GL-PD)
Life Insurance · Financial Services · $26.0B
Intrinsic Value (Consensus)
$167.80
Current Price
$281.40
Margin of Safety
-40.4%
40.4% Above Intrinsic Value
Value: $168
Price: $281
Valuation Model Estimates
Current Price: $281.40
DCF (Discounted Cash Flow)
$545.26
Graham Number
$143.21
Earnings Power Value
$136.60
Relative Value (P/E)
$281.40
Dividend Discount Model
$110.00
Consensus Value
$167.80
Model Assumptions
Discount Rate
10.3%
Growth Rate
17.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $14.07
- EPS (Forward)
- $16.58
- Book Value
- $64.79
- P/E Ratio
- 20.0
- Forward P/E
- 17.0
- PEG Ratio
- —
- ROE
- 19.4%
- Debt/Equity
- 27%
- Revenue Growth
- 3.7%
- Earnings Growth
- 17.8%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance