Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Atlantic American Corporation

Atlantic American Corporation (AAME)

Industry: Insurance - Life Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $4.21 — $134.08
Selected (Average) $34.90
Upside to Live 1,103.57%
Full Range Fair Value
Range (Low - High) $5.10 — $136.56
Selected (Average) $39.36
Upside to Live 1,257.19%
Live Price $2.90

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
PNIN.JK 61 PT Paninvest Tbk 665 3.19 3.11 -1.41 -1.10 -3.04 -1.78
RELIGARE.BO 62 Religare Enterpris 651 62.63 62.63 24.36 24.36 321.17 35.04
NOL.AX 63 NobleOak Life Limi 338 8.54 8.54 2.11 2.11 - 4.32
HSD.L 64 Hansard Global plc 334 9.83 12.49 0.73 0.74 1.92 1.76
IHC 65 Independence Holdi 300 6.92 7.11 6.41 6.66 13.03 5.92
CIA 66 Citizens, Inc. 247 24.19 24.19 18.62 18.62 14.68 19.75
7157.T 67 Lifenet Insurance 216 22.74 22.74 13.84 13.84 11.48 9.11
AAME 68 Atlantic American 208 11.46 9.08 2.83 2.55 0.11 0.21
ABL 69 Abacus Global Mana 197 44.08 44.08 10.19 10.19 8.64 15.74
ABLLL 70 Abacus Life, Inc. 197 209.25 209.25 34.17 34.17 28.98 52.81
VERY 71 Vericity, Inc. 178 - - 34.37 34.37 - -
8012.SR 72 Aljazira Takaful T 114 21.69 22.78 16.17 16.34 12.56 18.64
MDWT 73 Midwest Holding In 93 14.58 14.58 -134.99 -134.99 -1.74 -1.84
GWGH 74 GWG Holdings, Inc. 64 - - - - 23.23 -
7325.T 75 IRRC Corporation 62 19.08 19.08 5.49 5.49 12.42 8.45
MHNC 76 Maiden Holdings No 42 - - - - - -

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple16.8316.8310.1910.1912.569.11
Full Range Median Multiple20.3920.9113.8413.8412.7912.42
Industry Multiple37.2337.5515.1315.1744.8117.15
Market Implied Multiple11.589.172.902.610.110.21
Company (AAME) Multiple11.469.082.832.550.110.21
(*) Net Income / EBITDA / Revenue5699215116
Winsorized Enterprise ValueN/AN/A87962,7001,056
Full Range Median Enterprise ValueN/AN/A1181312,7511,441
(-) Net Debt-34-34-34-34-34-34
Winsorized Equity Value861091211312,7351,090
Full Range Median Equity Value1041351521652,7851,475
(/) Shares Outstanding202020202020
Winsorized Fair Value$4.21$5.32$5.94$6.41$134.08$53.46
Full Range Median Fair Value$5.10$6.61$7.47$8.10$136.56$72.31
Current Price$2.90$2.90$2.90$2.90$2.90$2.90
Upside / Downside45.29%83.46%104.88%120.93%4,523.32%1,743.52%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$2.95$3.72$4.16$4.48$93.85$37.42
Buy / Don't BuyBUYBUYBUYBUYBUYBUY