investorscraft@gmail.com

Intrinsic Value of Mercury General Corporation (MCY)

Previous Close$66.04
Intrinsic Value
Upside potential
Previous Close
$66.04

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor disclosures

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