investorscraft@gmail.com

Intrinsic ValueBeazley plc (BEZ.L)

Previous Close£1,133.00
Intrinsic Value
Upside potential
Previous Close
£1,133.00

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

Beazley plc operates as a specialist insurer and reinsurer, offering tailored risk solutions across diverse segments including Cyber & Executive Risk, Marine, Political Risks, and Property. The company differentiates itself through deep underwriting expertise in niche markets such as cyber liability, marine hull, and political violence, catering to complex client needs. Its diversified portfolio mitigates concentration risk while capitalizing on high-growth areas like cyber insurance, where demand is surging globally. Beazley maintains a strong competitive position in the Lloyd’s of London market, leveraging its underwriting discipline and risk selection to sustain profitability. The firm’s international footprint, spanning the US, Europe, and emerging markets, enhances its ability to capture regional opportunities while balancing exposure. Its focus on specialty lines and reinsurance allows for premium pricing power and lower cyclicality compared to broader P&C peers.

Revenue Profitability And Efficiency

Beazley reported revenue of £1,013.4m (GBp) for the period, with net income reaching £1,130.3m (GBp), reflecting robust underwriting margins and disciplined expense management. The diluted EPS of 1.68 GBp underscores efficient capital deployment, while operating cash flow of £634.9m (GBp) indicates strong premium conversion. Negative capital expenditures (-£17.8m GBp) suggest a lean operational model focused on underwriting rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its specialty underwriting focus, with cyber and marine segments likely contributing disproportionately to profits. A beta of 0.48 indicates lower volatility versus the broader market, aligning with its niche positioning. The absence of significant capex highlights capital-light operations, with returns primarily generated through underwriting acumen and reinsurance partnerships.

Balance Sheet And Financial Health

Beazley’s balance sheet remains solid, with £882.1m (GBp) in cash and equivalents against £615.6m (GBp) of total debt, suggesting ample liquidity. The moderate leverage and £5.76bn (GBp) market cap reflect investor confidence in its risk management. The P&C insurance model inherently carries liability-side risks, but diversified lines and reinsurance mitigate balance sheet concentration.

Growth Trends And Dividend Policy

Growth is likely tied to cyber insurance expansion and geographic diversification, supported by rising global risk awareness. A dividend of 25 GBp per share signals a shareholder-friendly approach, though payout ratios remain conservative to preserve capital for underwriting capacity. The specialty focus positions Beazley to outperform in hardening insurance markets.

Valuation And Market Expectations

The market cap of £5.76bn (GBp) implies a premium for Beazley’s specialty underwriting prowess and growth potential in cyber and marine niches. The low beta suggests investors view it as a defensive play within financial services, with earnings stability offsetting sector cyclicality.

Strategic Advantages And Outlook

Beazley’s strategic edge lies in its Lloyd’s platform, underwriting specialization, and agile response to emerging risks like cyber threats. The outlook remains positive, with pricing power in specialty lines and reinsurance demand supporting margin resilience. Challenges include catastrophe exposure and regulatory scrutiny, but its diversified model and technical expertise provide buffers.

Sources

Company filings, London Stock Exchange data

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