Previous Close | $46.22 |
Intrinsic Value | $36.70 |
Upside potential | -21% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, CIK 0001379041
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |