Jackson Financial Inc.

JXN

JXNJackson Financial Inc. US flag

New York Stock Exchange

104.38

USD

-2.09

- -

7.28BMarket Cap

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-72.78	- -	- -	134.27	13.37	12.23	-0.22
Return on Assets (%)	- -	-0.33	-0.5	0.94	1.79	0.29	0.28	0.01
Return on Capital (%)	- -	- -	- -	79.3	65.34	8.79	8.23	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.48	-23.24	-53.65	78.96	79.57	30.27	33.05	-1.75
Profit Margin (%)	14.51	-14.24	-35.19	62.09	63.64	29.51	30.6	0.41
Net Income to Common Margin (%)	14.51	-14.24	-35.19	62.09	63.64	28.4	29.17	-0.26
Effective Tax Rate (%)	14.14	- -	- -	15.33	19.46	0.42	4.5	- -
Dvd Payout Ratio (%)	21.2	-742.89	- -	1.27	2.97	21.41	21.93	305.48
Sustainable Growth Rate (%)	- -	-613.44	- -	- -	130.29	10.51	9.55	0.46

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	86	99	88	37	98	109	101	100
Common Equity/Total Assets	- -	0.46	-0.09	0.75	2.03	2.13	2.28	2.12
Long-Term Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Long-Term Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Long-Term Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Total Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Net Debt to Equity	- -	10.34	-17.1	12.91	0.74	12.94	6.11	-10.6
Net Debt/Capital (%)	- -	29.05	111.21	29.07	0.96	14.74	6.72	-15.02
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	0.46	-0.09	0.75	2.03	2.13	2.28	2.12
Long-Term Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Long-Term Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Long-Term Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Total Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
CFO/Total Liabilities	- -	1.51	1.08	1.56	1.7	1.66	1.76	1.68
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.02	0.01	0.03	0.07	0.05	0.05	0.06

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	0.83	0.21	0.16	0.31	0.12	0.13	0.31
Days Sales Outstanding	- -	437.94	1,715.43	2,268.27	1,167.61	3,150.19	2,804.9	1,165.66
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	3,932	2,975	4,188	6,623	7,554
- Cash & Cash Equivalents	- -	1,934	2,019	2,623	4,298	2,688	3,767	5,704
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	533	533	533
+ Minority/Non Controlling Interest	- -	484	494	680	732	164	218	389
+ Total Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
Enterprise Value	- -	-55,849	-60,278	-45,505	-38,713	-34,200	-32,305	-39,941
Total Capital	- -	4,542	493	7,543	11,503	11,761	12,842	13,002
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt / EV	- -	-0.05	-0.01	-0.09	-0.11	-0.12	-0.14	-0.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	3,951	3,086	4,279	6,689	7,592
Diluted Enterprise Value	- -	1,241	-1,203	6,061	3,887	6,313	8,050	7,418
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	13,688	3,489	4,643	5,503	9,720	3,165	3,092	6,511
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5,896	4,422	3,770	5,713	5,285	5,419	5,889	5,695
TTM Free Cash Flow to Firm	5,896	4,422	3,770	5,713	5,285	5,419	5,889	5,695

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	0.7	0.59	0.81	1.15	1.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-55,849	-60,278	-45,505	-38,713	-34,200	-32,305	-39,941
Low Price	- -	- -	- -	22.29	23.56	26.7	47.49	64.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	1.15	0.48	4.66	7.34	- -
Price/Earnings Average	- -	- -	- -	0.86	0.49	3.46	6.49	-378.25
Price/Earnings High	- -	- -	- -	1.17	0.66	4.82	9.72	-454.83
Price/Earnings Low	- -	- -	- -	0.61	0.33	2.43	4	-269.58
Price/Book Value	- -	- -	- -	1.4	0.46	0.6	0.86	1.01
Price/Book Value Average	- -	- -	- -	1.05	0.47	0.44	0.76	0.86
Price/Book Value High	- -	- -	- -	1.42	0.64	0.62	1.14	1.03
Price/Book Value Low	- -	- -	- -	0.75	0.31	0.31	0.47	0.61
Price/Tangible Book Value	- -	- -	- -	0.36	0.32	0.43	0.7	0.77
Price/Tangible Book Value Average	- -	- -	- -	0.27	0.32	0.32	0.62	0.66
Price/Tangible Book Value High	- -	- -	- -	0.36	0.44	0.44	0.93	0.79
Price/Tangible Book Value Low	- -	- -	- -	0.19	0.21	0.22	0.38	0.47
Price/Sales	- -	- -	- -	0.71	0.31	1.32	2.14	1.16
Price/Sales Average	- -	- -	- -	0.54	0.31	0.98	1.89	0.99
Price/Sales High	- -	- -	- -	0.72	0.42	1.37	2.83	1.19
Price/Sales Low	- -	- -	- -	0.38	0.21	0.69	1.17	0.7
Price/Cash Flow	- -	- -	- -	0.69	0.57	0.79	1.14	1.31
Price/Cash Flow Average	- -	- -	- -	0.52	0.58	0.59	1.01	1.12
Price/Cash Flow High	- -	- -	- -	0.7	0.78	0.82	1.51	1.34
Price/Cash Flow Low	- -	- -	- -	0.37	0.39	0.41	0.62	0.8
Price/Free Cash Flow Average	- -	- -	- -	0.52	0.61	0.6	1.02	1.12
Price/Free Cash Flow High	- -	- -	- -	0.71	0.81	0.83	1.53	1.35
Price/Free Cash Flow Low	- -	- -	- -	0.37	0.4	0.42	0.63	0.8
EV/Sales Average	- -	0.36	- -	0.92	0.4	1.63	2.33	0.96
EV/Sales High	- -	0.36	- -	1.11	0.5	2.01	3.27	1.16
EV/Sales Low	- -	0.36	- -	0.76	0.29	1.33	1.61	0.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	41.83	34.79	51.2	87.08	106.65
High Price	- -	- -	- -	42.41	47.76	53	115.22	109.16
Enterprise Value Average	- -	1,241	-1,203	5,060	3,841	5,148	7,216	6,256
Enterprise Value High	- -	1,241	-1,203	6,096	4,885	6,369	10,124	7,558
Enterprise Value Low	- -	1,241	-1,203	4,205	2,816	4,218	4,973	4,409

Profitability (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	-72.78	- -	- -	134.27	13.37	12.23	-0.22
Return on Assets (%)	- -	-0.33	-0.5	0.94	1.79	0.29	0.28	0.01
Return on Capital (%)	- -	- -	- -	79.3	65.34	8.79	8.23	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	17.48	-23.24	-53.65	78.96	79.57	30.27	33.05	-1.75
Profit Margin (%)	14.51	-14.24	-35.19	62.09	63.64	29.51	30.6	0.41
Net Income to Common Margin (%)	14.51	-14.24	-35.19	62.09	63.64	28.4	29.17	-0.26
Effective Tax Rate (%)	14.14	- -	- -	15.33	19.46	0.42	4.5	- -
Dvd Payout Ratio (%)	21.2	-742.89	- -	1.27	2.97	21.41	21.93	305.48
Sustainable Growth Rate (%)	- -	-613.44	- -	- -	130.29	10.51	9.55	0.46

Credit (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	86	99	88	37	98	109	101	100
Common Equity/Total Assets	- -	0.46	-0.09	0.75	2.03	2.13	2.28	2.12
Long-Term Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Long-Term Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Long-Term Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Total Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Net Debt to Equity	- -	10.34	-17.1	12.91	0.74	12.94	6.11	-10.6
Net Debt/Capital (%)	- -	29.05	111.21	29.07	0.96	14.74	6.72	-15.02
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	0.46	-0.09	0.75	2.03	2.13	2.28	2.12
Long-Term Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Long-Term Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Long-Term Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
Total Debt/Equity (%)	- -	36.77	3.24	36.6	46.57	38.95	43.85	44.56
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt/Total Assets (%)	- -	0.91	0.09	1.08	1.39	1.22	1.29	1.31
CFO/Total Liabilities	- -	1.51	1.08	1.56	1.7	1.66	1.76	1.68
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	0.02	0.01	0.03	0.07	0.05	0.05	0.06

Working Capital (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	0.83	0.21	0.16	0.31	0.12	0.13	0.31
Days Sales Outstanding	- -	437.94	1,715.43	2,268.27	1,167.61	3,150.19	2,804.9	1,165.66
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	3,932	2,975	4,188	6,623	7,554
- Cash & Cash Equivalents	- -	1,934	2,019	2,623	4,298	2,688	3,767	5,704
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	533	533	533
+ Minority/Non Controlling Interest	- -	484	494	680	732	164	218	389
+ Total Debt	- -	2,692	322	4,053	4,367	4,025	4,377	4,608
Enterprise Value	- -	-55,849	-60,278	-45,505	-38,713	-34,200	-32,305	-39,941
Total Capital	- -	4,542	493	7,543	11,503	11,761	12,842	13,002
Total Debt/Capital (%)	- -	59.27	65.31	53.73	37.96	34.22	34.08	35.44
Total Debt / EV	- -	-0.05	-0.01	-0.09	-0.11	-0.12	-0.14	-0.12
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	3,951	3,086	4,279	6,689	7,592
Diluted Enterprise Value	- -	1,241	-1,203	6,061	3,887	6,313	8,050	7,418
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	13,688	3,489	4,643	5,503	9,720	3,165	3,092	6,511
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	5,896	4,422	3,770	5,713	5,285	5,419	5,889	5,695
TTM Free Cash Flow to Firm	5,896	4,422	3,770	5,713	5,285	5,419	5,889	5,695

Multiples (USD)

API Chat

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	0.7	0.59	0.81	1.15	1.32
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	-55,849	-60,278	-45,505	-38,713	-34,200	-32,305	-39,941
Low Price	- -	- -	- -	22.29	23.56	26.7	47.49	64.7
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	1.15	0.48	4.66	7.34	- -
Price/Earnings Average	- -	- -	- -	0.86	0.49	3.46	6.49	-378.25
Price/Earnings High	- -	- -	- -	1.17	0.66	4.82	9.72	-454.83
Price/Earnings Low	- -	- -	- -	0.61	0.33	2.43	4	-269.58
Price/Book Value	- -	- -	- -	1.4	0.46	0.6	0.86	1.01
Price/Book Value Average	- -	- -	- -	1.05	0.47	0.44	0.76	0.86
Price/Book Value High	- -	- -	- -	1.42	0.64	0.62	1.14	1.03
Price/Book Value Low	- -	- -	- -	0.75	0.31	0.31	0.47	0.61
Price/Tangible Book Value	- -	- -	- -	0.36	0.32	0.43	0.7	0.77
Price/Tangible Book Value Average	- -	- -	- -	0.27	0.32	0.32	0.62	0.66
Price/Tangible Book Value High	- -	- -	- -	0.36	0.44	0.44	0.93	0.79
Price/Tangible Book Value Low	- -	- -	- -	0.19	0.21	0.22	0.38	0.47
Price/Sales	- -	- -	- -	0.71	0.31	1.32	2.14	1.16
Price/Sales Average	- -	- -	- -	0.54	0.31	0.98	1.89	0.99
Price/Sales High	- -	- -	- -	0.72	0.42	1.37	2.83	1.19
Price/Sales Low	- -	- -	- -	0.38	0.21	0.69	1.17	0.7
Price/Cash Flow	- -	- -	- -	0.69	0.57	0.79	1.14	1.31
Price/Cash Flow Average	- -	- -	- -	0.52	0.58	0.59	1.01	1.12
Price/Cash Flow High	- -	- -	- -	0.7	0.78	0.82	1.51	1.34
Price/Cash Flow Low	- -	- -	- -	0.37	0.39	0.41	0.62	0.8
Price/Free Cash Flow Average	- -	- -	- -	0.52	0.61	0.6	1.02	1.12
Price/Free Cash Flow High	- -	- -	- -	0.71	0.81	0.83	1.53	1.35
Price/Free Cash Flow Low	- -	- -	- -	0.37	0.4	0.42	0.63	0.8
EV/Sales Average	- -	0.36	- -	0.92	0.4	1.63	2.33	0.96
EV/Sales High	- -	0.36	- -	1.11	0.5	2.01	3.27	1.16
EV/Sales Low	- -	0.36	- -	0.76	0.29	1.33	1.61	0.68
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	41.83	34.79	51.2	87.08	106.65
High Price	- -	- -	- -	42.41	47.76	53	115.22	109.16
Enterprise Value Average	- -	1,241	-1,203	5,060	3,841	5,148	7,216	6,256
Enterprise Value High	- -	1,241	-1,203	6,096	4,885	6,369	10,124	7,558
Enterprise Value Low	- -	1,241	-1,203	4,205	2,816	4,218	4,973	4,409

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	94	89	89	83	79	73	67
Diluted Weighted Avg Shares	94	94	94	94	89	84	77	71
Basic Weighted Avg Shares	94	94	94	94	86	82	76	71
Revenue per Share	144.9	36.93	49.15	58.55	113.67	38.69	40.66	91.92
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	21.02	-5.26	-17.3	36.35	72.34	10.99	11.86	-0.24
Basic EPS from Cont Ops	21.75	-4.68	-17.33	39.14	72.84	11.66	12.83	1.02
Diluted EPS, GAAP	21.02	-5.26	-17.3	36.17	69.75	10.76	11.74	-0.24
Diluted EPS from Cont Ops	21.75	-4.68	-17.33	38.95	70.23	11.41	12.71	1.01
Dividend per Share	4.76	30.43	- -	0.53	2.18	2.89	3.35	3.77
Cash Flow per Share	61.63	46.24	39.3	60.45	60.88	64.91	76.17	81.29
Free Cash Flow per Basic Share	61.63	46.24	39.3	60.45	60.88	64.91	76.17	81.29
Cash & Equivalents per Share	- -	624.84	646.74	576.31	547.13	527.01	579.27	748.59
Book Value per Share	- -	14.46	-3.42	29.9	74.89	86.05	101.43	105.49
Tangible Book Value per Share	- -	77.5	105.04	117.82	109.67	119.81	124.24	138.48

Jackson Financial Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)