Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
83.70 USD87.36 USD90.32 USD
-15.93%
87.36 USDCurrent price is 15.9% below the base model value.
A
Financial ServicesInsurance - DiversifiedUnited States
AIG.US · American International Group, Inc.
NYQ · US · USD
Latest price73.44 USD
30D-0.43%
Vs. base value-19%
Research summary
AIG.US latest organized financial period shows revenue declined -1.82% YoY and net income grew +321% YoY. Current price is about 73.44 USD, while the model base case is about 90.63 USD; the current price sits -19% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue27B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price73.44 USD
Base value90.63 USD
Vs. base-19%
Price date2026/04/28
88.80 USD90.63 USD92.10 USD
-18.97%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
124.79 USD116.64 USD146.24 USD
-37.04%
116.64 USDCurrent price is 37% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-1.0%
Current price implies roughly -1.0% annualized FCF growth.
-1.0%Current price implies roughly -1.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
61.53 USD61.53 USD61.53 USD
+19.36%
61.53 USDCurrent price is 19.4% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 27B USD | 3B USD | 3B USD | 5.43 |
| 2024/12/30 | Annual | 27B USD | -1B USD | 3B USD | -2.17 |
| 2023/12/30 | Annual | 28B USD | 4B USD | 6B USD | 4.98 |
| 2022/12/30 | Annual | 30B USD | 10B USD | 4B USD | 12.94 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement