investorscraft@gmail.com

Intrinsic Value of Global Indemnity Group, LLC (GBLI)

Previous Close$30.39
Intrinsic Value
Upside potential
Previous Close
$30.39

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

Global Indemnity Group, LLC operates as a specialty property and casualty insurance provider, focusing on niche markets with tailored underwriting solutions. The company generates revenue primarily through premiums from its diversified portfolio, which includes commercial and personal insurance lines, as well as reinsurance. Its market position is reinforced by a disciplined underwriting approach, targeting underserved segments where it can leverage expertise to maintain pricing power and risk selectivity. The firm operates in a competitive landscape but differentiates itself through specialized product offerings and a conservative risk management framework, ensuring sustainable profitability. By avoiding commoditized markets, Global Indemnity maintains a defensible position with lower exposure to cyclical pricing pressures compared to broader industry peers.

Revenue Profitability And Efficiency

Global Indemnity reported revenue of $441.2 million for the period, with net income of $43.2 million, reflecting a disciplined underwriting and expense management strategy. Diluted EPS stood at $3.19, indicating solid earnings conversion. Operating cash flow of $38.8 million underscores the company’s ability to generate liquidity from core operations, while zero capital expenditures suggest a capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its underwriting discipline, as evidenced by its net income margin of approximately 9.8%. With no significant capital expenditures, Global Indemnity demonstrates efficient capital deployment, focusing on underwriting profitability rather than asset-intensive growth. The absence of heavy reinvestment needs allows for greater flexibility in capital allocation.

Balance Sheet And Financial Health

Global Indemnity maintains a conservative balance sheet, with $17.0 million in cash and equivalents and modest total debt of $10.4 million. The low leverage ratio indicates strong financial health, providing resilience against underwriting volatility. The company’s capital structure appears well-positioned to absorb shocks without compromising operational stability.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than aggressive, aligning with its niche-focused strategy. A dividend of $1.40 per share reflects a commitment to returning capital to shareholders, supported by sustainable earnings and a strong balance sheet. The payout ratio suggests room for continued dividends alongside retained earnings for strategic initiatives.

Valuation And Market Expectations

With a market capitalization derived from 13.6 million shares outstanding, the company’s valuation metrics will hinge on investor confidence in its underwriting consistency and niche market execution. The absence of speculative growth assumptions implies expectations are grounded in steady profitability rather than rapid expansion.

Strategic Advantages And Outlook

Global Indemnity’s strategic advantage lies in its selective underwriting and niche market focus, which mitigates competitive pressures. The outlook remains stable, assuming continued discipline in risk selection and pricing. Macroeconomic factors, such as interest rate movements, may influence investment income but are unlikely to disrupt core underwriting profitability given the firm’s conservative posture.

Sources

Company filings (CIK: 0001494904), disclosed financials for FY ending 2024-12-31

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