investorscraft@gmail.com

Intrinsic ValueAssurant, Inc. (0HIN.L)

Previous Close£238.03
Intrinsic Value
Upside potential
Previous Close
£238.03

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

Assurant, Inc. operates as a specialized insurance provider, offering lifestyle and housing solutions across North America, Latin America, Europe, and the Asia Pacific. The company’s Global Lifestyle segment focuses on mobile device protection, extended service contracts, and vehicle-related insurance, catering to consumer electronics and automotive markets. Its Global Housing segment provides lender-placed homeowners, renters, and flood insurance, addressing niche needs in the housing sector. Assurant differentiates itself through tailored risk management solutions, leveraging deep industry expertise to serve both individual consumers and institutional clients. The company’s diversified geographic footprint and multi-segment approach mitigate regional or product-specific risks, reinforcing its resilience in volatile markets. With a heritage dating back to 1892, Assurant has established a strong reputation for reliability, supported by strategic partnerships with manufacturers, lenders, and retailers. Its ability to adapt to evolving consumer behaviors—such as the growing demand for connected device protection—positions it competitively within the specialty insurance landscape.

Revenue Profitability And Efficiency

Assurant reported revenue of $11.88 billion for the period, with net income of $760.2 million, reflecting a disciplined underwriting approach and cost management. The diluted EPS of $14.46 underscores efficient capital allocation, while operating cash flow of $1.33 billion indicates robust liquidity generation. Capital expenditures of -$221.3 million suggest a lean operational model, prioritizing profitability over heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to sustain profitability across cyclical markets, supported by a diversified product portfolio. A beta of 0.581 highlights lower volatility relative to the broader market, aligning with its steady cash flow profile. The balance between debt ($2.08 billion) and cash ($1.81 billion) reflects prudent leverage management.

Balance Sheet And Financial Health

Assurant maintains a solid financial position, with $1.81 billion in cash and equivalents against $2.08 billion in total debt. The manageable debt load and strong operating cash flow provide flexibility for strategic initiatives or dividend commitments. The company’s capital structure appears balanced, with no immediate liquidity concerns.

Growth Trends And Dividend Policy

Growth is likely driven by expanding demand for device protection and housing-related insurance products. A dividend of $3.04 per share signals a commitment to shareholder returns, supported by stable cash flows. The company’s international presence offers additional avenues for organic expansion.

Valuation And Market Expectations

With a market cap of $9.72 billion, Assurant trades at a valuation reflective of its niche market position and steady earnings. Investors likely prize its low-beta profile and consistent dividend, though growth expectations may be tempered by the mature nature of its core markets.

Strategic Advantages And Outlook

Assurant’s strategic advantages lie in its deep industry partnerships, diversified revenue streams, and adaptability to consumer trends. The outlook remains stable, with opportunities in emerging markets and digital insurance solutions offsetting potential regulatory or competitive pressures.

Sources

Company filings, market data

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