investorscraft@gmail.com

Intrinsic ValueLoews Corporation (0JVI.L)

Previous Close£105.30
Intrinsic Value
Upside potential
Previous Close
£105.30

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

Loews Corporation operates as a diversified holding company with a strong presence in commercial property and casualty insurance, energy infrastructure, and hospitality. Its insurance segment, led by subsidiaries like CNA Financial, specializes in niche markets such as management liability, surety bonds, and loss-sensitive programs, distributed through independent agents and brokers. The company’s energy arm manages an extensive network of natural gas pipelines and storage facilities, serving critical midstream infrastructure needs in the U.S. Additionally, Loews owns and operates a portfolio of upscale hotels and manufactures plastic packaging solutions for pharmaceutical and consumer goods industries. This diversified model mitigates sector-specific risks while capitalizing on stable cash flows from insurance premiums, energy transportation fees, and hospitality revenues. Loews’ market position is reinforced by its disciplined underwriting in insurance, strategic pipeline assets in energy, and premium branding in hospitality, making it a resilient player across cyclical industries.

Revenue Profitability And Efficiency

Loews reported $17.5 billion in revenue for the latest fiscal year, with net income of $1.4 billion, reflecting a net margin of approximately 8%. The company generated $3.7 billion in operating cash flow, underscoring robust cash conversion from its diversified operations. Capital expenditures of $632 million were primarily directed toward maintaining and expanding its energy infrastructure, aligning with its focus on long-term asset utilization.

Earnings Power And Capital Efficiency

Diluted EPS stood at $6.41, demonstrating steady earnings power across its segments. The insurance division’s underwriting discipline and investment income, combined with fee-based energy operations, contribute to consistent returns. Loews’ capital efficiency is evident in its ability to fund growth initiatives while maintaining shareholder returns, supported by a beta of 0.695, indicating lower volatility relative to the market.

Balance Sheet And Financial Health

Loews maintains a solid balance sheet with $541 million in cash and equivalents, though total debt of $9.4 billion reflects leverage tied to infrastructure investments. The company’s diversified revenue streams and strong cash flow provide ample coverage for debt obligations, ensuring financial flexibility. Its prudent risk management in insurance and regulated energy operations further bolsters stability.

Growth Trends And Dividend Policy

Growth is driven by organic expansions in insurance underwriting and pipeline capacity, alongside selective acquisitions. Loews pays a modest dividend of $0.25 per share, prioritizing reinvestment in high-return projects. Shareholder returns are supplemented by occasional buybacks, with 220.3 million shares outstanding.

Valuation And Market Expectations

With a market cap of $18.5 billion, Loews trades at a premium reflective of its diversified cash flows and defensive positioning. Investors likely value its low-beta profile and resilience across economic cycles, though sector-specific risks in insurance claims and energy demand persist.

Strategic Advantages And Outlook

Loews’ key advantages include its diversified revenue base, operational expertise in regulated industries, and conservative financial management. The outlook remains stable, with growth hinging on execution in insurance underwriting and energy infrastructure, while hospitality and packaging segments provide additional upside. Macroeconomic headwinds are mitigated by its counter-cyclical business mix.

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