Previous Close | $66.04 |
Intrinsic Value | $215.50 |
Upside potential | +226% |
Data is not available at this time.
Mercury General Corporation operates as a leading provider of personal automobile insurance in the United States, primarily serving California, Florida, and other select states. The company generates revenue through underwriting premiums, with a focus on non-standard and preferred auto insurance policies, catering to drivers who may not qualify for coverage from larger insurers. Mercury’s business model emphasizes direct-to-consumer sales and independent agent networks, balancing affordability with targeted risk selection. The company holds a niche but stable position in the competitive auto insurance market, leveraging localized underwriting expertise and efficient claims management to maintain profitability. Its market share is concentrated in regions with higher regulatory complexity, where its deep operational experience provides a competitive edge. While not a market leader in scale, Mercury’s specialization in non-standard auto insurance allows it to serve underserved segments, differentiating it from broader competitors like GEICO or Progressive.
Mercury General reported revenue of $5.48 billion for FY 2024, with net income of $468 million, reflecting a robust underwriting performance. Diluted EPS stood at $8.45, indicating efficient capital allocation. Operating cash flow of $1.04 billion underscores strong premium collection and claims management, while modest capital expenditures ($46.1 million) suggest a lean operational model focused on underwriting rather than infrastructure growth.
The company’s earnings power is driven by disciplined underwriting and investment income, with a focus on maintaining combined ratios favorable to industry benchmarks. Mercury’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, supporting reinvestment and shareholder returns without excessive leverage.
Mercury’s balance sheet remains solid, with $720.3 million in cash and equivalents against $587.7 million in total debt, reflecting a conservative leverage profile. The company’s liquidity position is sufficient to cover claims volatility, and its debt-to-equity ratio aligns with industry norms for mid-sized insurers, indicating stable financial health.
Growth has been steady, supported by regional expansion and pricing adjustments in response to claims trends. Mercury’s dividend policy is consistent, with a $1.27 per share payout in FY 2024, appealing to income-focused investors. However, growth prospects are tempered by competitive pressures and regulatory constraints in key markets.
The market values Mercury at a moderate multiple, reflecting its niche positioning and steady but unspectacular growth. Investors likely price in expectations of sustained underwriting discipline and regional market retention, with limited upside from transformative expansion.
Mercury’s key advantages include its deep regional expertise and efficient claims handling, which mitigate risk in volatile segments. The outlook remains stable, though challenges like inflation-driven claims costs and regulatory changes could pressure margins. Strategic focus on technology adoption and agent network optimization may enhance long-term competitiveness.
Company 10-K, investor disclosures
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 |