investorscraft@gmail.com

Intrinsic Value of Employers Holdings, Inc. (EIG)

Previous Close$46.22
Intrinsic Value
Upside potential
Previous Close
$46.22

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

Employers Holdings, Inc. operates as a specialty provider of workers' compensation insurance, primarily serving small businesses in low-to-medium hazard industries. The company generates revenue through underwriting premiums, investment income, and fee-based services, with a focus on maintaining disciplined underwriting standards to mitigate risk. Its market position is bolstered by a niche specialization in workers' compensation, allowing it to compete effectively against larger insurers by offering tailored solutions and efficient claims management. Employers Holdings leverages its expertise in risk assessment and pricing accuracy to maintain profitability in a cyclical industry. The company’s regional focus and selective underwriting approach provide stability, while its investment portfolio supplements underwriting income. As a mid-tier player, it balances scale with agility, adapting to regulatory changes and market conditions while maintaining a strong reputation for customer service and claims handling efficiency.

Revenue Profitability And Efficiency

Employers Holdings reported revenue of $880.7 million for FY 2024, with net income of $118.6 million, reflecting disciplined underwriting and cost management. Diluted EPS stood at $4.75, demonstrating solid earnings power. Operating cash flow was $76.4 million, indicating healthy liquidity generation. The absence of capital expenditures suggests a capital-light business model, typical for insurance firms relying on underwriting and investments rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a combination of underwriting profitability and investment income, with a focus on maintaining favorable loss ratios. Capital efficiency is evident in its ability to generate consistent returns without significant reinvestment needs. The low debt level of $4.2 million relative to equity underscores prudent financial management, allowing for flexibility in capital allocation.

Balance Sheet And Financial Health

Employers Holdings maintains a strong balance sheet, with $68.3 million in cash and equivalents providing liquidity. Total debt is minimal at $4.2 million, reflecting a conservative leverage profile. The company’s financial health is further supported by its ability to cover liabilities with underwriting reserves and investment assets, ensuring stability in claims payouts and operational continuity.

Growth Trends And Dividend Policy

Growth has been steady, supported by premium retention and selective market expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.21, reflecting a commitment to returning capital while retaining sufficient earnings for underwriting and regulatory requirements. Future growth may hinge on organic premium increases and disciplined underwriting rather than aggressive expansion.

Valuation And Market Expectations

The market likely values Employers Holdings for its niche focus and consistent profitability, with a P/E ratio derived from its $4.75 EPS. Investors may appreciate its low leverage and dividend yield, though valuation multiples could be tempered by the cyclical nature of the insurance industry and interest rate sensitivity in its investment portfolio.

Strategic Advantages And Outlook

Employers Holdings’ strategic advantages include its specialized underwriting expertise, efficient claims management, and conservative capital structure. The outlook remains stable, with potential growth from premium rate adjustments and operational efficiency. However, macroeconomic factors such as labor market trends and regulatory changes could influence performance. The company is well-positioned to navigate industry cycles while delivering shareholder value.

Sources

Company filings, CIK 0001379041

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