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
Year▲
Revenue▲
Net Income▲
FCF▲
Owner Earnings▲
ROE▲
Net Margin▲
LT Debt▲
Cash▲
2016
$11.0B
$931.4M
$1.0B
—
10.4%
8.4%
$3.0B
—
2017
$11.3B
$994.2M
$1.1B
—
10.4%
8.8%
$2.9B
—
2018
$11.6B
$523.4M
$1.4B
—
6.1%
4.5%
$3.0B
—
2019
$12.0B
$1.1B
$1.5B
—
11.0%
9.2%
$3.3B
—
2020
$13.2B
$793.0M
$350.2M
—
7.3%
6.0%
$3.3B
—
2021
$12.0B
$981.0M
$1.3B
—
16.3%
8.2%
$3.4B
—
2022
$12.0B
$1.4B
$1.3B
—
16.1%
11.7%
$3.4B
—
2023
$12.4B
$1.3B
$1.1B
—
13.3%
10.4%
$3.4B
—
2024
$12.9B
$1.8B
$1.4B
—
16.2%
13.8%
$3.7B
—
2025
$13.1B
$738.5M
$555.4M
—
6.6%
5.6%
$3.8B
—
Warren & Charlie
Buffett / Munger — quality, moat & valuation
Unum Group (UNM) — Investment Memo
🐂 The Bull Case (Warren's voice)
The Float Machine: Like any great insurer, Unum's primary gift is the ability to collect premiums upfront. This creates a low-cost source of capital—the float—that allows them to invest for their own benefit before paying claims.
The B2B Fortress: The moat isn't in the product, but in the integration. Once an insurance provider is baked into a corporation's HR infrastructure and payroll systems, the friction of switching becomes an operational risk. It is a "sticky" B2B relationship that provides a predictable, recurring revenue stream.
The "Cigar Butt" Potential: If the market overreacts to short-term volatility in the CRE portfolio, we may find the business trading at a significant discount to its book value and liquidation potential.
Attractive Range: For this to be a Berkshire-grade investment, we would need to see a price that compensates us for the decaying FCF. We aren't buying growth here; we are buying a cash-flow stream at a massive discount. It becomes interesting only when the entry price makes the "diworse-ification" irrelevant.
🐻 The Bear Case (Charlie inverts)
Munger's rule: "Show me where I'll die and I won't go there."
The Asset Trap (The most likely death): Management has pivoted from insurance underwriting to becoming a mediocre hedge fund. By piling into Commercial Real Estate (Office/Industrial) and Private Equity, they have exposed the float to structural impairment. In a higher-for-longer rate environment with failing office valuations, the "float" could become a liability that eats the equity.
The Cash-Flow Rot: The divergence between Net Income (NI) and Free Cash Flow (FCF) is a glaring red flag. NI is barely flat, but FCF is crashing at -7.4%. Accounting profits are a polite fiction; cash is the truth. When cash decays faster than earnings, the business is fundamentally leaking value.
Underwriting Erosion: If the "bureaucratic nightmare" of switching is the only thing keeping customers, the product is no longer competitive. A structural shift toward leaner, digital-first Insurtech could turn their "sticky" moat into a "stagnant" pond.
Most Likely Failure: Asset impairment in the CRE/PE portfolio combined with continuing FCF decay. Timeframe: 2–5 years.
💰 Valuation & Margin of Safety
The provided DCF assumes 3.0% FCF growth, but the historical CAGR is -7.4%. The DCF is likely too optimistic because it assumes the rot stops.
Intrinsic value estimate: $49.91 per share
25% margin of safety entry: $37.43(conservative)
50% margin of safety entry: $24.96(Buffett's ideal)
Current Status: The stock is fairly valued to expensive relative to its actual cash-flow trajectory. We are paying for a growth rate that the business is currently contradicting.
Verdict: PASS
The business is suffering from "diworse-ification" in its investment portfolio and a rotting cash flow trend. While the B2B moat is real, it does not justify paying a price based on growth that isn't happening. We will wait for a deeply distressed entry point or move on to a business that doesn't bet its float on office buildings.
Research Notes· Money Model · Moat · Financials · Management
Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.