investorscraft@gmail.com

Intrinsic ValueEverest Re Group, Ltd. (0U96.L)

Previous Close£329.01
Intrinsic Value
Upside potential
Previous Close
£329.01

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

Everest Re Group, Ltd. is a leading global provider of reinsurance and insurance solutions, operating through two core segments: Reinsurance Operations and Insurance Operations. The company specializes in property and casualty reinsurance, alongside niche lines such as marine, aviation, and directors' and officers' liability, serving clients across the U.S., Bermuda, and international markets. Its diversified product portfolio includes treaty and facultative reinsurance, as well as commercial insurance distributed through brokers and program administrators. Everest Re leverages its underwriting expertise and global footprint to maintain a competitive edge in the reinsurance sector, characterized by cyclical demand and catastrophic risk exposure. The firm’s disciplined risk management and strong relationships with cedents position it as a trusted partner in mitigating large-scale liabilities. With operations spanning key financial hubs like Bermuda, Ireland, and Singapore, Everest Re capitalizes on favorable regulatory environments and access to diversified risk pools.

Revenue Profitability And Efficiency

Everest Re reported revenue of $17.08 billion for the period, with net income of $1.37 billion, reflecting robust underwriting performance and investment income. The diluted EPS of $32.58 underscores efficient capital allocation, while operating cash flow of $4.96 billion highlights strong liquidity generation. The absence of capital expenditures suggests a lean operational model focused on underwriting and portfolio management.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its ability to price risk accurately and maintain a balanced portfolio across geographies and lines of business. With a beta of 0.578, Everest Re demonstrates lower volatility relative to the broader market, indicative of stable cash flows and prudent risk selection. The firm’s capital efficiency is further evidenced by its ability to generate substantial operating cash flow without significant reinvestment needs.

Balance Sheet And Financial Health

Everest Re maintains a solid balance sheet with $1.55 billion in cash and equivalents, providing ample liquidity to meet claims and operational needs. Total debt stands at $3.59 billion, a manageable level given the company’s market capitalization of $14.22 billion. The strong cash position and moderate leverage reflect a conservative financial strategy aligned with the cyclical nature of the reinsurance industry.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its reinsurance and insurance segments, supported by expanding global demand for risk mitigation solutions. A dividend of $8 per share signals confidence in sustained profitability and commitment to shareholder returns. The payout ratio remains sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market capitalization of $14.22 billion, Everest Re trades at a valuation reflective of its stable earnings and industry position. The low beta suggests investor perception of resilience, though reinsurance market cycles may influence short-term performance. The firm’s ability to navigate catastrophic events and pricing fluctuations will be critical to maintaining its valuation premium.

Strategic Advantages And Outlook

Everest Re’s strategic advantages include its global diversification, underwriting discipline, and strong broker relationships. The outlook remains positive, driven by increasing reinsurance demand and the firm’s ability to capitalize on hardening markets. However, exposure to large-scale catastrophes and competitive pressures pose ongoing risks. The company’s focus on specialty lines and geographic expansion should support long-term growth.

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