investorscraft@gmail.com

Intrinsic ValueSwiss Re AG (0QL6.L)

Previous Close£123.68
Intrinsic Value
Upside potential
Previous Close
£123.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Swiss Re AG is a global leader in reinsurance, operating across Property & Casualty Reinsurance, Life & Health Reinsurance, and Corporate Solutions segments. The company provides diversified risk transfer solutions, including property, casualty, life, and health reinsurance, as well as tailored corporate insurance programs. Serving insurers, corporations, and public entities, Swiss Re leverages its deep underwriting expertise and global footprint to manage complex risks. Its strong market position is reinforced by a 160-year legacy, technical proficiency, and a balanced portfolio that mitigates cyclical volatility. The firm competes in a consolidating industry where scale, data analytics, and capital efficiency are critical differentiators. Swiss Re’s focus on innovation, such as cyber risk and climate-related solutions, positions it well for evolving client needs. The company maintains a disciplined underwriting approach, ensuring sustainable profitability amid competitive pressures and macroeconomic uncertainties.

Revenue Profitability And Efficiency

In FY 2023, Swiss Re reported robust revenue of CHF 49.8 billion, reflecting stable premium inflows across its segments. Net income stood at CHF 3.2 billion, with diluted EPS of CHF 11.09, demonstrating resilient profitability despite market challenges. Operating cash flow of CHF 4.1 billion underscores efficient capital deployment, while negligible capital expenditures highlight the asset-light nature of its reinsurance model.

Earnings Power And Capital Efficiency

Swiss Re’s earnings power is driven by underwriting discipline and investment income, with a beta of 0.716 indicating lower volatility relative to the market. The firm’s capital efficiency is evident in its ability to generate consistent returns while maintaining solvency ratios aligned with regulatory requirements, supporting its ability to underwrite large-scale risks.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with CHF 3.4 billion in cash and equivalents and total debt of CHF 8.5 billion, reflecting prudent leverage. Its financial health is further supported by strong liquidity and a diversified funding base, ensuring resilience against underwriting or investment shocks.

Growth Trends And Dividend Policy

Swiss Re has demonstrated steady growth, supported by demand for reinsurance in emerging markets and specialty lines. The firm’s dividend policy remains shareholder-friendly, with a dividend per share of CHF 6.05 in FY 2023, aligning with its commitment to returning excess capital while retaining flexibility for strategic investments.

Valuation And Market Expectations

With a market capitalization of CHF 22.1 billion, Swiss Re trades at a valuation reflective of its stable earnings and industry leadership. Investors likely price in moderate growth expectations, balancing reinsurance cycle dynamics with the firm’s ability to capitalize on structural demand for risk transfer.

Strategic Advantages And Outlook

Swiss Re’s strategic advantages include its global scale, technical expertise, and innovation in emerging risk areas. The outlook remains positive, driven by rising insurance penetration, climate-related risks, and digital transformation, though macroeconomic and catastrophic event risks warrant monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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