investorscraft@gmail.com

Intrinsic ValueThe Hartford Financial Services Group, Inc. (0J3H.L)

Previous Close£132.66
Intrinsic Value
Upside potential
Previous Close
£132.66

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

The Hartford Financial Services Group, Inc. operates as a diversified insurance and financial services provider, primarily serving the U.S. market with additional operations in the U.K. and internationally. The company’s core revenue model is built on underwriting insurance policies across commercial, personal, and group benefit lines, complemented by investment management services through its Hartford Funds segment. Its Commercial Lines division offers specialized risk management solutions, including workers' compensation, property, and liability coverage, distributed through independent agents and brokers. The Personal Lines segment focuses on auto and homeowners insurance, leveraging both direct-to-consumer and agent-based channels. Hartford’s market position is reinforced by its long-standing reputation, multi-channel distribution, and expertise in niche segments like group benefits and reinsurance. The company competes in the highly fragmented property & casualty insurance sector, differentiating itself through tailored products, strong underwriting discipline, and a balanced approach to growth and profitability. Its Hartford Funds arm further diversifies revenue streams by providing investment products and advisory services, enhancing its value proposition in the broader financial services landscape.

Revenue Profitability And Efficiency

The Hartford reported revenue of $26.5 billion for the period, with net income reaching $3.1 billion, reflecting a robust underwriting performance and disciplined expense management. Diluted EPS stood at $10.35, supported by strong operational cash flow of $5.9 billion. Capital expenditures were modest at -$145 million, indicating efficient allocation of resources toward maintaining rather than expanding physical infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 11.7%, driven by premium growth and investment income. Operating cash flow significantly exceeds net income, highlighting effective working capital management and the capital-light nature of its insurance operations. Hartford’s ability to generate consistent cash flow supports its dividend payments and share repurchases.

Balance Sheet And Financial Health

Hartford maintains a conservative balance sheet with $234 million in cash and equivalents and total debt of $4.4 billion, reflecting a manageable leverage ratio. The company’s financial health is further underscored by its strong liquidity position and ability to cover obligations, including claims payouts and debt servicing, without strain.

Growth Trends And Dividend Policy

The company has shown steady growth in premiums and fee income, supported by its diversified product portfolio. Hartford’s dividend policy is shareholder-friendly, with a dividend per share of $1.98, offering a yield that aligns with industry peers. Share repurchases and dividend growth suggest a commitment to returning capital to shareholders while maintaining flexibility for strategic investments.

Valuation And Market Expectations

With a market capitalization of $36.5 billion and a beta of 0.695, Hartford is perceived as a stable, lower-volatility investment within the financial services sector. The current valuation reflects expectations of sustained underwriting profitability and disciplined capital management, though competitive pressures in the P&C insurance space remain a key monitorable.

Strategic Advantages And Outlook

Hartford’s strategic advantages include its diversified revenue streams, strong brand recognition, and expertise in niche insurance markets. The outlook remains positive, supported by pricing discipline, digital transformation initiatives, and growth in higher-margin segments like group benefits. However, macroeconomic uncertainties and catastrophic event risks could pose challenges to near-term performance.

Sources

Company filings, Bloomberg

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