investorscraft@gmail.com

Intrinsic ValueEverest Re Group, Ltd. (EG)

Previous Close$349.37
Intrinsic Value
Upside potential
Previous Close
$349.37

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

Everest Re Group, Ltd. operates as a global reinsurance and insurance provider, specializing in property and casualty (P&C) coverage. The company generates revenue through underwriting premiums and investment income, serving clients across North America, Europe, and Asia. Everest Re differentiates itself through its diversified risk portfolio, strong underwriting discipline, and ability to capitalize on market cycles. Its market position is reinforced by a robust capital base and a reputation for reliability in high-severity risk segments. The reinsurance industry is highly competitive, with pricing dynamics influenced by catastrophic events and capital availability. Everest Re maintains a competitive edge through its global footprint, underwriting expertise, and disciplined risk management. The company’s ability to navigate complex risks, such as natural disasters and liability claims, positions it as a preferred partner for cedents seeking stability and capacity. Its balanced approach to growth and profitability ensures resilience across market conditions.

Revenue Profitability And Efficiency

Everest Re reported revenue of $17.1 billion for FY 2024, with net income of $1.37 billion, reflecting a diluted EPS of $32.58. The company’s operating cash flow of $4.96 billion underscores strong underwriting and investment performance. Capital expenditures were negligible, indicating a capital-light business model focused on underwriting and asset management efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by premium underwriting and investment income, with a disciplined approach to risk-adjusted returns. Everest Re’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its equity base, supported by a prudent investment strategy and underwriting margins.

Balance Sheet And Financial Health

Everest Re maintains a solid balance sheet with $1.55 billion in cash and equivalents and $3.59 billion in total debt. The company’s financial health is robust, with sufficient liquidity to meet obligations and capitalize on growth opportunities. Its leverage ratio is manageable, reflecting a conservative capital structure.

Growth Trends And Dividend Policy

Growth trends are supported by premium expansion and disciplined underwriting. Everest Re’s dividend policy is shareholder-friendly, with a dividend per share of $7.82, reflecting a commitment to returning capital while maintaining financial flexibility for strategic initiatives.

Valuation And Market Expectations

The market values Everest Re based on its earnings stability and growth potential. Current metrics suggest investor confidence in its ability to sustain profitability and navigate reinsurance market cycles effectively.

Strategic Advantages And Outlook

Everest Re’s strategic advantages include its global diversification, underwriting expertise, and strong capital position. The outlook remains positive, with opportunities to expand in underserved markets and leverage its risk management capabilities to drive long-term value.

Sources

Company filings, investor presentations

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