METLIFE INC

MET· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
2.3%
FY2015–2025
Net Income
-4.5%
FY2015–2025
Free Cash Flow
EPS (Diluted)
1.4%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
11.9%
NI ÷ Equity
Return on Assets
0.5%
NI ÷ Assets
Net Profit Margin
4.4%
NI ÷ Revenue
Debt / Equity
0.83x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$43.2B
Per Share (approx.)
$65.88
25% Margin of Safety
$49.41
Conservative entry
50% Margin of Safety
$32.94
Buffett's ideal entry
Growth Rate Used
2.3%
Latest FCF
$3.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$60.8B$850.0M1.3%1.4%$12.7B
2017$62.3B$4.0B6.8%6.4%$12.7B
2018$67.9B$5.1B9.7%7.5%$15.8B
2019$69.6B$5.9B8.9%8.5%$16.6B
2020$67.8B$5.4B7.3%8.0%$19.8B
2021$68.7B$6.9B10.2%10.0%$20.0B
2022$68.8B$5.3B17.7%7.7%$20.2B
2023$66.9B$1.6B5.3%2.4%$20.6B
2024$71.0B$4.4B16.1%6.2%$20.1B
2025$77.1B$3.4B11.9%4.4%$22.0B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

METLIFE INC (MET) — Investment Memo

🐂 The Bull Case (Warren's voice)

We aren't buying a growth story; we are buying a float machine.

  • The Power of the Float: MetLife is a master of the "float" game. They collect premiums upfront and hold the capital for decades. If they can underwrite with even a slight edge, the compounding effect of that capital is a massive tailwind.
  • Regulatory Fortress: This is a "barrier to entry" play. The capital requirements and regulatory red tape required to compete at this scale act as a natural moat. New competitors cannot simply appear; they must build decades of reserves.
  • Global Diversification: Exposure to Asia and Latin America provides a hedge. They aren't just betting on the US economy; they are betting on the global rise of the middle class and their need for retirement security.
  • Attractive Entry: If the business can be stripped of its "accounting noise" and treated as a steady stream of cash, it becomes an attractive utility.
  • Price for Interest: This becomes a Berkshire-grade asset if it trades at a significant discount to book value, allowing us to buy the float and the assets at a fraction of their replacement cost.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The Accounting Hallucination: Net income is a fairy tale here. When profits swing from $0.8B to $6.9B, you aren't looking at a business; you're looking at a casino where the house is guessing the rules. If the FCF is missing, the "earnings" are just ink on a page.
  • Structural Obsolescence: The shift from Defined Benefit (company-funded) to Defined Contribution (employee-funded) plans is a permanent erosion of their core moat. They are fighting for a shrinking piece of a legacy pie.
  • The "Complexity" Trap: PineBridge and the various global subsidiaries create a "fog of war." Complexity is where management hides mediocrity and where catastrophic risks (like longevity miscalculations) go unnoticed until it's too late.
  • The Most Likely Killer: Longevity Risk. If people live just 2–3 years longer than the actuarial tables predict, the liabilities explode while the assets remain static. This isn't a "recession" risk; it's a mathematical death sentence.

💰 Valuation & Margin of Safety

The DCF tells us the business is a commodity; the price must reflect that.

  • Intrinsic value estimate: $65.88 per share
  • 25% margin of safety entry: $49.41 (conservative)
  • 50% margin of safety entry: $32.94 (Buffett's ideal)
  • Current Status: Based on the DCF, the stock is overvalued. We are being asked to pay for "growth" (2.3% FCF) that the business model is structurally struggling to deliver.

Verdict: PASS

The intrinsic value of $65.88 provides no cushion against the "mood swing" earnings and structural decay. The moat is merely a result of size, not a competitive advantage in pricing or product. We do not buy complexity masquerading as stability.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.