investorscraft@gmail.com

Intrinsic ValueAssurant, Inc. 5.25% Subordinat (AIZN)

Previous Close$20.60
Intrinsic Value
Upside potential
Previous Close
$20.60

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, primarily serving clients in the housing, mobile device, and automotive sectors. Its core offerings include property and casualty insurance, extended service contracts, and pre-funded funeral insurance, positioning it as a niche player in specialty insurance markets. Assurant differentiates itself through tailored solutions for underserved segments, leveraging partnerships with manufacturers, lenders, and retailers to embed protection products into customer transactions. The firm maintains a competitive edge through operational expertise in claims management and underwriting, supported by a diversified geographic footprint. While not a market leader in scale, Assurant holds strong positions in targeted verticals like mobile device protection and lender-placed insurance, where it benefits from long-term client relationships and regulatory barriers to entry.

Revenue Profitability And Efficiency

Assurant reported $11.88 billion in revenue for FY2024, with net income of $760.2 million, reflecting a 6.4% net margin. Diluted EPS stood at $14.46, demonstrating effective earnings conversion. Operating cash flow of $1.33 billion covered capital expenditures ($221.3 million) comfortably, indicating sound operational efficiency. The company's ability to generate substantial cash flow relative to its market capitalization suggests disciplined cost management in its insurance operations.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by its consistent underwriting profitability and investment income streams. With $1.81 billion in cash against $2.08 billion of total debt, Assurant maintains balanced leverage. The 5.25% subordinated notes indicate intermediate-cost capital, while the dividend payout ($2.98 per share) represents a sustainable 20.6% of EPS, preserving capital for growth initiatives.

Balance Sheet And Financial Health

Assurant's balance sheet shows liquidity with $1.81 billion in cash equivalents, covering 87% of total debt. The debt-to-equity ratio appears moderate given the insurance business model. Strong operating cash flow generation provides flexibility in meeting financial obligations. Reserve adequacy for insurance liabilities cannot be determined from provided data but is critical for assessing long-term health.

Growth Trends And Dividend Policy

The company has demonstrated stable top-line growth in its niche markets, though specific growth rates are unavailable. Its $2.98 annual dividend yields approximately 2.1% at current prices, with a conservative payout ratio suggesting capacity for gradual increases. Future growth may depend on expansion in mobile protection and housing-related services, though cyclical exposure to real estate markets warrants monitoring.

Valuation And Market Expectations

Trading at a P/E multiple of approximately 10.4x based on provided EPS, the market prices Assurant at a discount to broader insurance peers, reflecting its specialty focus and smaller scale. The subordinated debt structure implies fixed-income investor confidence in the company's ability to service obligations, while equity valuations suggest expectations of moderate growth in core segments.

Strategic Advantages And Outlook

Assurant's strategic advantages lie in its specialized underwriting expertise and embedded distribution channels. The outlook remains stable, supported by recurring revenue streams from protection products, though subject to macroeconomic factors affecting housing and consumer electronics markets. Digital transformation initiatives could enhance operational efficiency, while regulatory changes in insurance markets present both risks and opportunities for this nimble operator.

Sources

Company FY2024 reported financials (CIK 0001267238), Assurant 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