Growth & Assumptions

$M
%
%
%
%

Market & Balance Sheet Data

$
M
$M
$M

Cash Flow Projection

Year2027202820292030203120322033203420352036
Free Cash Flow3,574.353,624.393,675.133,726.583,778.763,843.753,909.863,977.114,045.524,115.1
Terminal Value---------52,981.94
Cumulated PVRunning Sum3,220.146,161.778,84911,303.8113,546.3215,601.3517,484.5719,210.3420,791.8440,900.53
* Scroll horizontally for more yearsAll figures in USD Millions

Valuation Breakdown

Enterprise Value (EV)$40,900.53
(+) Cash & Investments$9,593
(-) Total Debt$9,156
Equity Value$41,337.53
Shares Outstanding530.21
Fair Value Per Share$77.96
All figures in USD Millions

Calculated Fair Value

$77.96
Current Price$73.44
Margin of Safety+6.16%
Buy

AIG (AIG) DCF Valuation Analysis

Independent intrinsic value calculation based on latest financial reports.

Potentially Undervalued

Our AIG DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of AIG stock. As of the most recent quarterly report (3/31/2026), AIG generated $3,525,000,000 in Trailing Twelve Month (TTM) Free Cash Flow.

Key Valuation Metrics for AIG

Forward P/E
8.25
Price to Book
0.97
Margin of Safety
6.2%
Intrinsic Value
$77.96

By discounting AIG's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.

Final Verdict

For AIG to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 1.40% for the next five years. This valuation model accounts for AIG's current cash position of $9,592,999,936 and total debt of $9,155,999,744. With a fair value of $77.96, AIG shows potential upside for long-term investors.

Why use DCF for AIG?

Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like AIG. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.

Based on Owner Earnings (FCF)
Includes Balance Sheet adjustments
Customizable growth assumptions

Trending Stock Valuations

View all stocks →