investorscraft@gmail.com

Intrinsic ValueIntact Financial Corporation (IFC.TO)

Previous Close$247.91
Intrinsic Value
Upside potential
Previous Close
$247.91

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intact Financial Corporation is a leading provider of property and casualty insurance across Canada, the U.S., the U.K., Ireland, Europe, and the Middle East. The company operates through a diversified portfolio, offering personal and commercial insurance solutions, including auto, home, commercial property, liability, and specialty lines such as cyber and environmental coverage. Its broad product suite caters to individuals, small and medium-sized businesses, and niche markets like marine and entertainment. Intact leverages its deep industry expertise, underwriting discipline, and multi-channel distribution to maintain a competitive edge. The company’s strategic acquisitions, such as RSA’s Canadian and U.K. operations, have strengthened its market position, making it one of the largest P&C insurers in Canada and a growing player internationally. Intact’s focus on digital transformation and customer-centric innovation further enhances its ability to capture market share while maintaining pricing power in a cyclical industry.

Revenue Profitability And Efficiency

Intact reported revenue of CAD 24.4 billion for the period, with net income of CAD 2.3 billion, reflecting disciplined underwriting and investment performance. The diluted EPS of CAD 12.36 underscores strong profitability, supported by a diversified revenue base and cost efficiencies. Operating cash flow of CAD 3.4 billion highlights robust liquidity generation, while capital expenditures of CAD -429 million indicate prudent reinvestment strategies.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its underwriting profitability and investment income, with a focus on risk-adjusted returns. Intact’s capital efficiency is evident in its ability to deploy capital for growth initiatives, including acquisitions, while maintaining a solid balance sheet. The firm’s low beta of 0.359 suggests relative stability compared to broader market volatility.

Balance Sheet And Financial Health

Intact maintains a strong financial position, with CAD 894 million in cash and equivalents and total debt of CAD 5.5 billion. The balance sheet reflects prudent leverage, supporting its investment-grade credit ratings. The company’s liquidity and capital adequacy ratios remain well above regulatory requirements, ensuring resilience against underwriting or market shocks.

Growth Trends And Dividend Policy

Intact has demonstrated consistent growth through organic expansion and strategic acquisitions, such as RSA’s operations. The company’s dividend policy is shareholder-friendly, with a dividend per share of CAD 4.96, reflecting a commitment to returning capital while retaining flexibility for growth investments. Its track record of dividend growth aligns with its stable earnings profile.

Valuation And Market Expectations

With a market capitalization of CAD 54 billion, Intact trades at a premium relative to peers, reflecting its market leadership and growth prospects. Investors appear to value its diversified geographic footprint, underwriting discipline, and ability to capitalize on industry consolidation. The stock’s low beta suggests it is perceived as a defensive holding in volatile markets.

Strategic Advantages And Outlook

Intact’s competitive advantages include its scale, brand recognition, and technological investments in claims and distribution. The outlook remains positive, supported by pricing momentum in P&C markets and synergies from recent acquisitions. Challenges include regulatory scrutiny and catastrophic loss exposure, but the company’s diversified portfolio and risk management framework mitigate these risks.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount