investorscraft@gmail.com

Intrinsic ValueAmerican Integrity Insurance Group, Inc. (AII)

Previous Close$18.69
Intrinsic Value
Upside potential
Previous Close
$18.69

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

American Integrity Insurance Group, Inc. operates as a property and casualty insurance provider, specializing in homeowners' insurance in Florida. The company generates revenue primarily through underwriting premiums, leveraging its deep regional expertise to manage risks associated with natural disasters, a critical factor in its market. Its focus on high-risk coastal properties distinguishes it from national competitors, allowing for tailored coverage solutions. The firm maintains a niche but resilient position, balancing underwriting discipline with localized customer service. In a sector dominated by large national players, American Integrity differentiates itself through hyper-local underwriting and claims management, ensuring competitive pricing and retention. The Florida market, prone to hurricanes and flooding, demands specialized risk assessment, where the company’s granular data analytics provide an edge. Its conservative reinsurance strategy further stabilizes performance amid volatile weather patterns, reinforcing its reputation as a reliable regional insurer.

Revenue Profitability And Efficiency

The company reported no explicit revenue figure for the period, but its net income of $39.7 million reflects effective cost management and underwriting profitability. Operating cash flow of $148.9 million underscores strong premium collection and claims handling efficiency, while modest capital expenditures ($1.3 million) indicate a lean operational model. The absence of revenue data limits granular analysis, but the bottom-line results suggest disciplined expense control.

Earnings Power And Capital Efficiency

With diluted EPS unavailable, net income of $39.7 million implies robust earnings power relative to its $173.2 million cash position. The low debt-to-equity ratio (total debt of $3.6 million) highlights capital efficiency, as the company funds operations primarily through retained earnings and cash reserves. This conservative leverage supports resilience in volatile underwriting cycles.

Balance Sheet And Financial Health

The balance sheet is notably liquid, with $173.2 million in cash and equivalents against minimal debt ($3.6 million), signaling strong solvency. Shareholders’ equity appears healthy, though detailed liabilities are undisclosed. The low leverage and high liquidity position the company to absorb catastrophic claims without straining financial stability.

Growth Trends And Dividend Policy

Growth metrics are unclear without revenue trends, but the $0.61 per share dividend reflects a commitment to returning capital. The payout, supported by net income and cash flow, suggests confidence in sustained profitability. Expansion opportunities may be limited by its regional focus, but disciplined underwriting could drive organic growth in its core Florida market.

Valuation And Market Expectations

Valuation is challenging without revenue or EPS data, but the net income yield and dividend payout may appeal to income-focused investors. The market likely prices the stock based on its niche expertise and Florida’s insurance dynamics, where demand for specialized coverage remains steady despite climate risks.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its localized underwriting and reinsurance hedging, critical in hurricane-prone Florida. Long-term success depends on maintaining underwriting discipline amid rising climate-related claims. Its conservative balance sheet and dividend policy position it as a stable player, though growth may hinge on geographic or product diversification.

Sources

Company filings (CIK: 0002007587), disclosed financials

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