investorscraft@gmail.com

Intrinsic Value of Chubb Limited (CB)

Previous Close$286.79
Intrinsic Value
Upside potential
Previous Close
$286.79

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

Chubb Limited operates as a global leader in the insurance industry, offering a diversified portfolio of property and casualty, accident and health, reinsurance, and life insurance products. The company serves commercial and individual clients across multiple geographies, leveraging underwriting expertise, risk management, and claims handling to drive profitability. Chubb’s competitive advantage lies in its disciplined underwriting approach, strong brand recognition, and ability to tailor solutions for complex risks, positioning it as a preferred insurer for high-net-worth and corporate clients. Its global footprint, spanning North America, Europe, Asia-Pacific, and Latin America, allows it to capitalize on regional growth opportunities while maintaining a balanced risk profile. The company’s focus on specialty lines and niche markets further enhances its market differentiation, reinforcing its reputation for reliability and financial strength.

Revenue Profitability And Efficiency

Chubb reported revenue of $56.01 billion for FY 2024, with net income reaching $9.27 billion, reflecting disciplined underwriting and investment performance. Diluted EPS stood at $22.7, demonstrating strong earnings power. Operating cash flow was robust at $16.18 billion, indicating efficient premium collection and claims management. The absence of capital expenditures suggests a capital-light model focused on underwriting and investment income.

Earnings Power And Capital Efficiency

The company’s earnings are driven by a combination of underwriting profits and investment income, with a high return on equity supported by prudent risk selection. Chubb’s capital efficiency is evident in its ability to generate substantial operating cash flow without significant reinvestment needs, allowing for shareholder returns and strategic acquisitions.

Balance Sheet And Financial Health

Chubb maintains a solid balance sheet with $2.29 billion in cash and equivalents and total debt of $15.18 billion, reflecting moderate leverage. The company’s financial health is underpinned by strong liquidity and a conservative debt profile, ensuring resilience in volatile markets. Its capital adequacy ratios remain well above regulatory requirements, supporting its A+ credit ratings.

Growth Trends And Dividend Policy

Chubb has demonstrated consistent growth in premiums and earnings, supported by geographic expansion and product diversification. The company pays a reliable dividend, with a $3.55 per share payout in FY 2024, reflecting a commitment to returning capital to shareholders. Share buybacks and dividend growth are likely to continue, given its strong cash generation.

Valuation And Market Expectations

The market values Chubb at a premium due to its stable earnings, global scale, and underwriting discipline. Its P/E ratio and book value multiples align with peers, reflecting expectations of steady growth and profitability. Investor confidence is bolstered by its track record of navigating insurance cycles effectively.

Strategic Advantages And Outlook

Chubb’s strategic advantages include its global diversification, underwriting expertise, and strong brand. The outlook remains positive, with opportunities in emerging markets and specialty lines offsetting competitive pressures. The company is well-positioned to deliver sustainable growth, supported by its robust balance sheet and disciplined capital management.

Sources

Company filings, investor presentations, Bloomberg

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