Torchmark Corp Valuation – June 2018 $TMK

Company Profile (excerpt from Reuters): Torchmark Corporation (Torchmark), incorporated on November 29, 1979, is an insurance holding company. The Company, through its subsidiaries, provides a range of life and health insurance products and annuities to a base of customers. The Company’s segments include life insurance, health insurance, annuities and investment. The life insurance segment includes traditional and interest-sensitive whole life insurance as well as term life insurance. The Health insurance products are guaranteed-renewable and include Medicare Supplement, critical illness, accident and limited-benefit supplemental hospital and surgical coverage’s. Annuities include fixed-benefit contracts. The Company markets its insurance products through various distribution channels, each of which sells the products of its insurance segments. Its primary subsidiaries include American Income Life Insurance Company (American Income), Liberty National Life Insurance Company (Liberty National), Globe Life And Accident Insurance Company (Globe), United American Insurance Company (United American) and Family Heritage Life Insurance Company of America (Family Heritage).

TMK Chart

TMK data by YCharts


Downloadable PDF version of this valuation:

ModernGraham Valuation of TMK – June 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass all 6 of the following tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $9,671,999,126 Pass
2. Earnings Stability Positive EPS for 10 years prior Pass
3. Dividend Record Dividend Payments for 10 years prior Pass
4. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 187.94% Pass
5. Moderate PEmg Ratio PEmg < 20 12.12 Pass
6. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 1.70 Pass
Enterprising Investor; must pass all 3 of the following tests, or be suitable for the Defensive Investor.
1. Earnings Stability Positive EPS for 5 years prior Pass
2. Dividend Record Currently Pays Dividend Pass
3. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $6.98
MG Growth Estimate 13.49%
MG Value $247.84
Opinion Undervalued
MG Grade A-
MG Value based on 3% Growth $101.27
MG Value based on 0% Growth $59.36
Market Implied Growth Rate 1.81%
Current Price $84.62
% of Intrinsic Value 34.14%

Torchmark Corporation qualifies for both the Defensive Investor and the Enterprising Investor. In fact, the company meets all of the requirements of both investor types, a rare accomplishment indicative of the company’s strong financial position . The Enterprising Investor has no initial concerns. As a result, all value investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Undervalued after growing its EPSmg (normalized earnings) from $3.68 in 2014 to an estimated $6.98 for 2018. This level of demonstrated earnings growth outpaces the market’s implied estimate of 1.81% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value above the price.

At the time of valuation, further research into Torchmark Corporation revealed the company was trading below its Graham Number of $85.68. The company pays a dividend of $0.6 per share, for a yield of 0.7% Its PEmg (price over earnings per share – ModernGraham) was 12.12, which was below the industry average of 30.02, which by some methods of valuation makes it one of the most undervalued stocks in its industry.

Torchmark Corporation fares extremely well in the ModernGraham grading system, scoring an A-.

Stage 3: Information for Further Research

Graham Number $85.68
PEmg 12.12
PB Ratio 1.70
Dividend Yield 0.71%
TTM Dividend $0.60
Number of Consecutive Years of Dividend Growth 12

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Long-Term Debt & Capital Lease Obligation $1,131,215,000
Total Assets $23,182,343,000
Intangible Assets $441,591,000
Total Liabilities $17,362,042,000
Shares Outstanding (Diluted Average) 116,750,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $6.00
Dec2017 $12.22
Dec2016 $4.49
Dec2015 $4.16
Dec2014 $4.09
Dec2013 $3.79
Dec2012 $3.60
Dec2011 $3.02
Dec2010 $2.70
Dec2009 $2.17
Dec2008 $2.27
Dec2007 $2.44
Dec2006 $2.28
Dec2005 $2.08
Dec2004 $1.86
Dec2003 $1.66
Dec2002 $1.41
Dec2001 $1.26
Dec2000 $1.25
Dec1999 $0.91
Dec1998 $0.77

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $6.98
Dec2017 $6.90
Dec2016 $4.17
Dec2015 $3.92
Dec2014 $3.68
Dec2013 $3.33
Dec2012 $2.99
Dec2011 $2.63
Dec2010 $2.41
Dec2009 $2.26
Dec2008 $2.27
Dec2007 $2.20
Dec2006 $2.00
Dec2005 $1.79
Dec2004 $1.60
Dec2003 $1.41
Dec2002 $1.23

Recommended Reading:

Other ModernGraham posts about the company

5 Best Stocks for Value Investors This Week – 3/18/17
Torchmark Corporation Valuation – March 2017 $TMK
15 Best Undervalued Stocks of the Week – 8/20/16
Torchmark Corporation Valuation – August 2016 $TMK
5 Undervalued Companies for the Defensive Investor Near 52 Week Lows – February 2016

Other ModernGraham posts about related companies

Humana Inc Valuation – June 2018 $HUM
American International Group Inc – June 2018 $AIG
Chubb Ltd Valuation – June 2018 $CB
Loews Corp Valuation – May 2018 $L
Anthem Inc Valuation – May 2018 $ANTM
Berkshire Hathaway Inc Valuation – May 2018 $BRK-B
Arthur J Gallagher & Co Valuation – April 2018 $AJG
Allstate Corp Valuation – April 2018 $ALL
Hartford Financial Services Group Inc Valuation – April 2018 $HIG
Unum Group Valuation – April 2018 $UNM


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.