investorscraft@gmail.com

Intrinsic ValueAMERISAFE, Inc. (AMSF)

Previous Close$44.27
Intrinsic Value
Upside potential
Previous Close
$44.27

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

AMERISAFE, Inc. operates as a specialty provider of workers' compensation insurance, primarily serving high-hazard industries such as construction, trucking, logging, and manufacturing. The company’s revenue model is driven by underwriting premiums, with a focus on niche markets where safety risks are elevated, allowing for disciplined pricing and risk selection. AMERISAFE differentiates itself through deep industry expertise, loss prevention services, and a claims management approach tailored to high-severity workplace injuries. The company maintains a strong market position by targeting small to mid-sized employers in hazardous sectors, where competition from larger insurers is limited due to specialized underwriting requirements. Its disciplined underwriting and focus on profitability over growth have enabled consistent performance in a cyclical industry. AMERISAFE’s market positioning is further reinforced by its ability to maintain low combined ratios, reflecting efficient claims handling and prudent reserve management.

Revenue Profitability And Efficiency

In FY 2024, AMERISAFE reported revenue of $309.0 million and net income of $55.4 million, with diluted EPS of $2.89. The company’s operating cash flow stood at $24.2 million, while capital expenditures were minimal at -$0.8 million, reflecting its asset-light business model. These figures underscore AMERISAFE’s ability to generate steady profitability through disciplined underwriting and cost management, despite the inherent volatility of the insurance sector.

Earnings Power And Capital Efficiency

AMERISAFE demonstrates strong earnings power, with a net income margin of approximately 17.9% in FY 2024. The absence of total debt and a cash position of $44.0 million highlight its capital efficiency and conservative financial strategy. The company’s ability to sustain profitability without leverage underscores its resilient business model and prudent risk management practices.

Balance Sheet And Financial Health

AMERISAFE’s balance sheet remains robust, with no debt and $44.0 million in cash and equivalents as of FY 2024. This strong liquidity position provides flexibility for underwriting growth, dividend payments, and potential strategic initiatives. The company’s financial health is further supported by its history of maintaining conservative reserve levels and a disciplined approach to capital allocation.

Growth Trends And Dividend Policy

AMERISAFE’s growth has been steady, with a focus on underwriting profitability rather than aggressive premium expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $4.48 in FY 2024, reflecting a commitment to returning capital. While growth may be modest, the emphasis on sustainable profitability and dividends aligns with its risk-averse strategy.

Valuation And Market Expectations

AMERISAFE’s valuation reflects its niche market positioning and consistent profitability. The market likely prices the stock based on its underwriting discipline, low combined ratios, and ability to navigate cyclical industry pressures. Investors may value the company for its defensive characteristics and reliable dividend yield in a volatile insurance landscape.

Strategic Advantages And Outlook

AMERISAFE’s strategic advantages lie in its specialized underwriting expertise, focus on high-hazard industries, and conservative financial management. The outlook remains stable, with the company well-positioned to capitalize on its niche market presence. Potential risks include industry cyclicality and regulatory changes, but AMERISAFE’s disciplined approach should help mitigate these challenges over the long term.

Sources

10-K, company filings

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