investorscraft@gmail.com

Intrinsic ValueZurich Insurance Group AG (0QP2.L)

Previous Close£549.70
Intrinsic Value
Upside potential
Previous Close
£549.70

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

Zurich Insurance Group AG is a global leader in the diversified insurance sector, operating across Europe, the Middle East, Africa, the Americas, and Asia Pacific. The company’s core revenue model is built on underwriting premiums from a broad portfolio of insurance products, including property & casualty, life, and specialty lines such as cyber risk and marine insurance. It serves individuals, SMEs, and large corporations through multi-channel distribution, leveraging agents, brokers, and bancassurance partnerships. Zurich’s market position is reinforced by its strong brand recognition, extensive geographic footprint, and diversified product offerings, which mitigate regional or segment-specific risks. The firm competes in a mature but fragmented industry, where scale, underwriting discipline, and risk management capabilities are critical differentiators. Its focus on high-margin segments like commercial lines and reinsurance further strengthens its competitive edge. Zurich’s strategic emphasis on digital transformation and customer-centric solutions positions it well to capitalize on evolving risks, such as climate change and cyber threats, while maintaining pricing power in core markets.

Revenue Profitability And Efficiency

Zurich reported revenue of CHF 77.7 billion for the period, driven by robust premium growth across its global segments. Net income stood at CHF 5.8 billion, reflecting disciplined underwriting and cost management. The diluted EPS of CHF 40.15 underscores efficient capital allocation, while operating cash flow of CHF 7.6 billion highlights strong liquidity generation. Capital expenditures of CHF -370 million indicate a lean operational model with limited heavy investments.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by a diversified book of business and prudent risk selection. Its ability to generate CHF 5.8 billion in net income on a CHF 60.6 billion market cap reflects a respectable return on equity. The firm’s capital efficiency is further evidenced by its stable cash flow generation and moderate leverage, enabling reinvestment and shareholder returns.

Balance Sheet And Financial Health

Zurich maintains a solid balance sheet with CHF 6.8 billion in cash and equivalents, providing ample liquidity. Total debt of CHF 14.4 billion is manageable relative to its equity base and earnings capacity. The company’s financial health is robust, with sufficient reserves to cover claims and regulatory requirements, ensuring stability even in volatile underwriting cycles.

Growth Trends And Dividend Policy

Zurich has exhibited steady growth in premiums, particularly in emerging markets and specialty lines. Its dividend policy is shareholder-friendly, with a dividend per share of CHF 28, reflecting a commitment to returning capital while retaining flexibility for strategic initiatives. The firm’s growth trajectory is supported by organic expansion and selective acquisitions in high-potential regions.

Valuation And Market Expectations

With a market cap of CHF 60.6 billion and a beta of 0.59, Zurich is valued as a stable, low-volatility player in the insurance sector. The market likely prices in its resilient earnings, geographic diversification, and ability to navigate macroeconomic headwinds. Its valuation multiples align with peers, reflecting balanced expectations for mid-single-digit growth and margin stability.

Strategic Advantages And Outlook

Zurich’s key advantages include its global scale, underwriting expertise, and strong brand equity. The outlook remains positive, with opportunities in digital innovation and emerging markets offsetting competitive pressures. The firm’s focus on sustainability and risk-adjusted profitability positions it to deliver consistent long-term value, though regulatory changes and catastrophic events remain monitorable risks.

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