investorscraft@gmail.com

Intrinsic Value of Assurant, Inc. (AIZ)

Previous Close$186.48
Intrinsic Value
Upside potential
Previous Close
$186.48

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

Assurant, Inc. operates as a global provider of risk management solutions, specializing in lifestyle and housing market protections. The company generates revenue through insurance premiums, service fees, and investment income, serving clients across mobile devices, extended warranties, renters' insurance, and mortgage solutions. Assurant differentiates itself through tailored products, strong underwriting discipline, and partnerships with leading brands in telecommunications, automotive, and financial services. Its market position is reinforced by a diversified portfolio that mitigates sector-specific risks while capitalizing on recurring revenue streams. The company operates in highly regulated industries, requiring compliance expertise and actuarial precision, which further entrenches its competitive moat. By leveraging data analytics and strategic acquisitions, Assurant maintains relevance in evolving markets such as connected devices and housing affordability.

Revenue Profitability And Efficiency

Assurant reported $11.88 billion in revenue for FY 2024, with net income of $760.2 million, reflecting a 6.4% net margin. Diluted EPS stood at $14.46, supported by disciplined cost management and underwriting efficiency. Operating cash flow of $1.33 billion underscores the company’s ability to convert premiums into liquidity, while capital expenditures of $221 million indicate moderate reinvestment needs relative to scale.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in recurring premium income and fee-based services, yielding stable cash flows. ROE metrics benefit from prudent capital allocation, though leverage from its $2.08 billion debt load requires monitoring. Assurant’s capital-light segments, such as warranty administration, enhance returns without significant balance sheet strain.

Balance Sheet And Financial Health

Assurant maintains a robust liquidity position with $1.81 billion in cash and equivalents against $2.08 billion of total debt, suggesting adequate coverage. The debt-to-equity ratio appears manageable within industry norms, and regulatory capital requirements are likely met given its insurance reserves and diversified asset base.

Growth Trends And Dividend Policy

Growth is driven by expansion in connected device protection and housing-related services, offsetting slower segments. The $2.98 annual dividend per share, yielding approximately 2-3%, reflects a commitment to shareholder returns, though payout ratios remain sustainable given earnings consistency.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Assurant is priced in line with specialty insurers, implying expectations of steady but unspectacular growth. Market sentiment likely balances its defensive qualities against exposure to cyclical housing and consumer discretionary spending.

Strategic Advantages And Outlook

Assurant’s partnerships with OEMs and lenders provide embedded distribution advantages. Near-term headwinds include inflation-driven claims costs, but long-term demand for niche insurance products and IoT protections supports optimism. Strategic tech investments may further automate underwriting and claims processing.

Sources

10-K filing, company investor relations

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