investorscraft@gmail.com

Intrinsic ValueEcclesiastical Insurance Office plc (ELLA.L)

Previous Close£148.00
Intrinsic Value
Upside potential
Previous Close
£148.00

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

Ecclesiastical Insurance Office plc operates as a specialized insurer serving niche markets, including faith-based organizations, charities, arts and culture institutions, and private clients. The company’s diversified product portfolio spans general insurance, reinsurance, and financial advisory services, with a strong presence in the UK, Ireland, Canada, and Australia. Its focus on socially impactful sectors, such as education and heritage, differentiates it from mainstream insurers, fostering long-term client relationships and stable underwriting margins. Ecclesiastical leverages its subsidiary structure under Benefact Group plc to cross-sell services like investment management and funeral planning, enhancing revenue diversification. The firm’s deep expertise in underwriting complex risks, such as fine art and cyber insurance, reinforces its competitive edge in underserved segments. While its market share is modest compared to larger peers, its ethical positioning and community-centric approach resonate strongly with its target clientele.

Revenue Profitability And Efficiency

In FY 2023, Ecclesiastical reported revenue of £550.4 million, with net income of £17.7 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £60.5 million, indicating efficient premium collection and claims management. Capital expenditures were minimal (£5.2 million), suggesting a lean operational model focused on underwriting rather than asset-intensive investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.49 GBp underscores its ability to generate earnings despite competitive pressures. Its capital efficiency is evident in its low debt-to-equity profile, with total debt at £43.4 million against cash reserves of £132 million, ensuring flexibility for strategic initiatives or dividend commitments.

Balance Sheet And Financial Health

Ecclesiastical maintains a robust balance sheet, with cash and equivalents covering 3x its total debt. The conservative leverage ratio and ample liquidity position it well to absorb underwriting volatility or economic downturns. Its solvency metrics are likely aligned with regulatory requirements, given its focus on prudence in niche insurance markets.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with the dividend per share of 8.625 GBp signaling a commitment to shareholder returns. The lack of aggressive expansion suggests a focus on organic growth in core markets, supported by recurring premiums from its loyal customer base.

Valuation And Market Expectations

At a market cap of £157.5 million and a beta of 0.28, the stock is perceived as low-risk but with limited growth upside. The valuation likely reflects its niche positioning and steady cash flows rather than high-growth potential.

Strategic Advantages And Outlook

Ecclesiastical’s strategic advantage lies in its ethical branding and specialized underwriting expertise, which mitigate competition from larger insurers. The outlook remains stable, with opportunities in cyber insurance and ESG-aligned products offsetting slower growth in traditional segments.

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