Previous Close | $163.44 |
Intrinsic Value | $20.51 |
Upside potential | -87% |
Data is not available at this time.
The Hanover Insurance Group, Inc. operates as a leading provider of property and casualty insurance solutions in the United States. The company serves a diverse clientele, including personal, commercial, and specialty lines, with a focus on middle-market businesses and affluent individuals. Its core revenue model is driven by underwriting premiums and investment income, supported by a disciplined risk management framework. Hanover differentiates itself through tailored coverage options, strong agent relationships, and a reputation for claims responsiveness. The company competes in a fragmented industry but maintains a strong regional presence, particularly in the Northeast and Midwest, leveraging its underwriting expertise and localized service to sustain competitive advantages. Hanover’s market position is reinforced by its selective underwriting approach, which balances growth with profitability, and its ability to adapt to evolving risks such as climate-related perils and cyber threats.
Hanover reported revenue of $6.22 billion for FY 2024, with net income of $426 million, reflecting disciplined underwriting and investment performance. Diluted EPS stood at $11.70, demonstrating solid earnings generation. Operating cash flow was robust at $806 million, while capital expenditures remained minimal at $10.2 million, indicating efficient capital deployment. The company’s focus on underwriting discipline and expense management supports its profitability metrics.
Hanover’s earnings power is underpinned by its ability to generate consistent underwriting profits and investment income. The company’s capital efficiency is evident in its strong operating cash flow relative to net income, reflecting effective working capital management. With a modest capital expenditure profile, Hanover prioritizes returning capital to shareholders while maintaining financial flexibility for growth opportunities.
Hanover maintains a solid balance sheet, with $435.5 million in cash and equivalents and total debt of $784.1 million. The company’s debt levels are manageable, supported by stable cash flows and a conservative leverage profile. Its financial health is further reinforced by a disciplined approach to risk management and capital allocation, ensuring resilience in volatile market conditions.
Hanover has demonstrated steady growth in premiums and earnings, driven by targeted market expansion and pricing discipline. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.50, reflecting a commitment to returning capital. Growth initiatives focus on expanding specialty lines and leveraging digital capabilities to enhance customer acquisition and retention.
Hanover’s valuation reflects its stable earnings profile and disciplined underwriting approach. Market expectations are anchored on the company’s ability to maintain underwriting margins and navigate industry challenges such as catastrophic losses and regulatory changes. The stock’s performance is likely influenced by its dividend yield and earnings consistency.
Hanover’s strategic advantages include its strong regional presence, underwriting expertise, and agent-centric distribution model. The outlook remains positive, with opportunities to capitalize on market hardening in certain lines and expand digital capabilities. Challenges include competitive pressures and exposure to catastrophic events, but the company’s risk management framework positions it well for sustained performance.
Company filings, investor presentations
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 |