investorscraft@gmail.com

Intrinsic ValueConifer Holdings, Inc. (CNFR)

Previous Close$1.23
Intrinsic Value
Upside potential
Previous Close
$1.23

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

Conifer Holdings, Inc. operates as a specialty insurance provider, primarily focusing on commercial and personal property and casualty insurance. The company generates revenue through underwriting premiums, offering tailored coverage solutions for niche markets such as hospitality, artisan contractors, and social services. Its business model relies on disciplined risk selection and reinsurance strategies to mitigate exposure. Conifer competes in a fragmented industry, positioning itself as a nimble underwriter with expertise in underserved segments, though scale remains a challenge relative to larger peers. The company’s market position is bolstered by its ability to customize policies and maintain strong broker relationships, but it faces pressure from cyclical pricing trends and catastrophic loss volatility inherent to the P&C sector. Conifer’s focus on specialty lines provides differentiation, but its growth is contingent on underwriting discipline and efficient claims management in a competitive landscape.

Revenue Profitability And Efficiency

Conifer reported revenue of $66.3 million for the period, with net income of $24.3 million, reflecting a diluted EPS of $1.93. Operating cash flow was negative at $32.7 million, indicating potential liquidity constraints or timing disparities in claims payouts. The absence of capital expenditures suggests a lean operational model, though the negative cash flow warrants scrutiny of underwriting performance and reserve adequacy.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 36.7% demonstrates strong earnings power, likely driven by favorable loss ratios or reinsurance recoveries. However, the negative operating cash flow raises questions about the sustainability of profitability, as earnings may not yet be fully converting to cash. Capital efficiency metrics are unclear without further breakdowns of invested assets or underwriting leverage.

Balance Sheet And Financial Health

Conifer holds $27.7 million in cash and equivalents against $11.9 million in total debt, suggesting a conservative leverage profile. The liquidity position appears robust, but the negative operating cash flow could strain near-term flexibility if persistent. Shareholders’ equity and reserve liabilities would provide additional context for assessing solvency and risk exposure.

Growth Trends And Dividend Policy

The company paid a modest dividend of $0.04 per share, signaling a commitment to returning capital but prioritizing balance sheet strength. Growth trends are indeterminable without prior-year comparisons, though the current net income suggests improved underwriting or investment performance. Future growth may hinge on expanding niche market penetration or reinsurance optimization.

Valuation And Market Expectations

With a market capitalization of approximately $23.6 million (based on 12.2 million shares outstanding), the stock trades at a P/E of roughly 1.2x, implying skepticism around earnings sustainability or growth prospects. Investors may be discounting the company due to cash flow concerns or competitive headwinds in the specialty insurance space.

Strategic Advantages And Outlook

Conifer’s niche focus and underwriting expertise provide a strategic edge, but its outlook depends on stabilizing cash flows and maintaining underwriting discipline. Catastrophic events or pricing competition could disrupt performance, while reinsurance cost management and claims efficiency are critical to long-term viability. The company’s ability to scale profitably in specialty segments will determine its trajectory.

Sources

Company filings (CIK: 0001502292), disclosed financials for FY ending 2024-12-31

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