Valuation Great-West Lifeco Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 08:26:54 06/03/26 am AEDT			After hours 10:49:23 am
63.25 ^CAD	+0.36%		63.25	0.00%

20/02	Great-West Lifeco Inc. - Special Call
19/02	Power Corporation of Canada Announces Chief Executive Officer Changes, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	35,322	29,166	40,882	44,419	61,406	57,175	-	-
Change	-	-17.43%	40.17%	8.65%	38.24%	-6.89%	-	-
Enterprise Value (EV)	35,322	29,166	40,882	44,419	61,406	57,175	57,175	57,175
Change	-	-17.43%	40.17%	8.65%	38.24%	-6.89%	0%	0%
P/E ratio	11.3x	9.07x	14.9x	11.3x	15.9x	12.1x	11.1x	12x
PBR	1.54x	1.18x	1.81x	1.75x	2.41x	2.08x	1.91x	-
PEG	-	3.31x	-1x	0.3x	13.39x	0.5x	1.23x	-1.62x
Capitalization / Revenue	0.55x	0.65x	0.98x	1.12x	1.4x	1.44x	1.38x	1.33x
EV / Revenue	0x	0x	0x	0x	0x	1.44x	1.38x	1.33x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.804	1.96	2.08	2.22	2.44	2.684	2.905	2.946
Rate of return	4.75%	6.26%	4.74%	4.66%	3.6%	4.24%	4.59%	4.66%
EPS ²	3.36	3.452	2.94	4.21	4.26	5.22	5.691	5.27
Distribution rate	53.7%	56.8%	70.7%	52.7%	57.3%	51.4%	51%	55.9%
Net sales ¹	64,417	44,662	41,629	39,797	43,976	39,842	41,481	43,146
EBITDA	-	-	-	-	-	-	-	-
EBIT	4,323	4,082	4,299	-	-	-	-	-
Net income ¹	3,128	3,219	2,738	3,940	3,960	4,695	5,062	5,333
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	37.96	31.30	43.86	47.67	67.69	63.25	63.25	63.25
Nbr of stocks (in thousands)	930,495	931,818	932,107	931,800	907,159	903,948	-	-
Announcement Date	9/2/22	8/2/23	14/2/24	5/2/25	11/2/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GREAT-WEST LIFECO INC.	12.07x	-	-	4.26%	41.68B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	7.75x	5.12x	-	4.45%	157B
AXA	8.59x	0.85x	-	5.99%	90.33B
GENERALI	12.29x	0.93x	-	4.64%	59.27B
MANULIFE FINANCIAL CORPORATION	10.7x	-	-	4.06%	58.27B
AFLAC INCORPORATED	15.39x	2.99x	-	2.18%	58.08B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	7.23x	0.87x	-	3.09%	50.46B
METLIFE, INC.	8.1x	-	-	3.2%	47.81B
PRUDENTIAL PLC	13.49x	-	-	1.77%	37.01B
SUN LIFE FINANCIAL INC.	11.8x	-	-	4.3%	36.22B
Average	10.74x	2.15x		3.79%	63.61B
Weighted average by Cap.	10.09x	2.78x		4.07%