investorscraft@gmail.com

Intrinsic Value of Assured Guaranty Ltd. (AGO)

Previous Close$84.82
Intrinsic Value
Upside potential
Previous Close
$84.82

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

Assured Guaranty Ltd. operates as a leading provider of financial guaranty insurance, specializing in municipal bonds, structured finance, and other public and private debt obligations. The company generates revenue primarily through insurance premiums and investment income, leveraging its underwriting expertise to mitigate credit risk for institutional clients. Its core business revolves around enhancing the creditworthiness of debt instruments, thereby reducing borrowing costs for issuers while providing investors with security against defaults. Positioned as a key player in the niche financial guaranty market, Assured Guaranty competes with a select group of insurers, differentiating itself through strong underwriting discipline and a diversified portfolio. The firm’s market position is reinforced by its ability to navigate complex credit environments, particularly in municipal finance, where it holds a significant share. Its strategic focus on high-quality, low-risk transactions ensures resilience in volatile economic conditions, supporting long-term profitability.

Revenue Profitability And Efficiency

In FY 2024, Assured Guaranty reported revenue of $814 million, with net income reaching $376 million, reflecting a robust profit margin of approximately 46%. Diluted EPS stood at $7.10, demonstrating strong earnings power. Operating cash flow was $47 million, though capital expenditures were negligible, indicating capital-light operations. The company’s efficiency is underscored by its ability to convert underwriting and investment activities into high-margin earnings.

Earnings Power And Capital Efficiency

Assured Guaranty’s earnings are driven by a combination of insurance premiums and investment returns, with a disciplined approach to risk management. The firm’s capital efficiency is evident in its ability to generate substantial net income relative to its revenue base, supported by a lean operational structure. The absence of capital expenditures further highlights its asset-light model, allowing for efficient capital deployment.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $121 million in cash and equivalents against total debt of $1.7 billion. While leverage is present, it is manageable given the firm’s steady cash flows and underwriting profitability. The lack of significant capital expenditures suggests a focus on maintaining financial flexibility, which is critical for sustaining its insurance operations and meeting potential claims.

Growth Trends And Dividend Policy

Assured Guaranty has demonstrated consistent profitability, though growth trends are tied to the broader credit markets and demand for financial guaranty products. The company’s dividend policy remains shareholder-friendly, with a dividend per share of $1.28, reflecting a commitment to returning capital while retaining sufficient liquidity for underwriting and investment activities.

Valuation And Market Expectations

The market likely values Assured Guaranty based on its earnings stability and niche positioning in the financial guaranty sector. With a diluted EPS of $7.10, the company’s valuation metrics would appeal to investors seeking steady returns from a specialized insurer. Its ability to maintain profitability in varying credit cycles supports a premium valuation relative to broader financial services peers.

Strategic Advantages And Outlook

Assured Guaranty’s strategic advantages lie in its underwriting expertise, diversified portfolio, and strong market position in municipal finance. The outlook remains positive, contingent on stable credit markets and disciplined risk management. The company is well-positioned to capitalize on opportunities in public finance and structured credit, though macroeconomic volatility could pose challenges to growth.

Sources

10-K, investor presentations

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