investorscraft@gmail.com

Intrinsic Value of Kinsale Capital Group, Inc. (KNSL)

Previous Close$479.82
Intrinsic Value
Upside potential
Previous Close
$479.82

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

Kinsale Capital Group, Inc. operates as a specialty insurance provider, focusing on excess and surplus (E&S) lines in the U.S. property and casualty (P&C) market. The company differentiates itself through underwriting discipline, nimble risk assessment, and a technology-driven approach to policy issuance. Kinsale primarily serves small to mid-sized commercial clients, offering tailored solutions for hard-to-place risks that traditional insurers often avoid. Its underwriting expertise and efficient operating model allow it to capitalize on niche market opportunities while maintaining profitability. The E&S market, characterized by less regulatory constraints and dynamic pricing, provides Kinsale with flexibility to adjust terms and premiums swiftly in response to market conditions. This positions the company as a responsive player in a segment that demands specialized underwriting capabilities. Kinsale’s focus on profitability over growth has enabled it to outperform peers in combined ratios, reinforcing its reputation as a disciplined underwriter in a cyclical industry.

Revenue Profitability And Efficiency

Kinsale reported revenue of $1.59 billion for FY 2024, with net income reaching $414.8 million, reflecting a robust underwriting performance. Diluted EPS stood at $17.78, demonstrating strong earnings power. Operating cash flow was $976.3 million, supported by premium growth and favorable claims experience. Capital expenditures were modest at $23.9 million, indicating a capital-light business model focused on underwriting rather than asset-intensive operations.

Earnings Power And Capital Efficiency

The company’s earnings are driven by underwriting profits and disciplined risk selection, with a high return on equity typical of successful E&S insurers. Kinsale’s capital efficiency is evident in its ability to generate significant cash flow relative to its equity base. The absence of large legacy liabilities allows for agile capital deployment, reinforcing its ability to capitalize on market dislocations.

Balance Sheet And Financial Health

Kinsale maintains a solid balance sheet with $113.2 million in cash and equivalents and total debt of $184.1 million, reflecting prudent leverage. The company’s strong liquidity position supports its underwriting capacity and ability to absorb volatility. Its conservative reserving practices and reinsurance strategies further mitigate balance sheet risks, ensuring financial stability in a claims-sensitive industry.

Growth Trends And Dividend Policy

Kinsale has consistently grown premiums by targeting underserved E&S market segments. While the company pays a modest dividend ($0.62 per share), its primary focus remains on reinvesting profits to fuel underwriting growth. The lack of aggressive dividend hikes aligns with its strategy of compounding capital internally to maximize long-term shareholder value.

Valuation And Market Expectations

The market values Kinsale at a premium to traditional P&C insurers, reflecting its superior underwriting margins and growth prospects. Investors appear to price in sustained profitability, given its niche focus and track record of outperformance in the E&S space. The stock’s valuation multiples suggest confidence in its ability to maintain disciplined underwriting in a competitive landscape.

Strategic Advantages And Outlook

Kinsale’s key advantages include its specialized underwriting expertise, scalable technology platform, and agile decision-making. The E&S market’s growth potential, coupled with Kinsale’s disciplined approach, positions it well for continued outperformance. Challenges include cyclical pricing pressures and catastrophe exposure, but the company’s conservative risk management should help navigate these headwinds.

Sources

Company filings (10-K), investor presentations

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