investorscraft@gmail.com

Intrinsic ValueEssent Group Ltd. (ESNT)

Previous Close$62.92
Intrinsic Value
Upside potential
Previous Close
$62.92

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

Essent Group Ltd. operates as a private mortgage insurance (MI) provider in the U.S. residential housing market, offering risk management solutions to lenders and investors. The company primarily generates revenue through mortgage insurance premiums, which protect lenders against defaults on high loan-to-value mortgages. Essent serves a critical role in facilitating homeownership by enabling borrowers to secure mortgages with lower down payments while mitigating lender risk. The firm competes in a concentrated industry dominated by a few key players, including Radian and MGIC, but maintains a strong underwriting discipline and risk-based pricing approach. Its market position is reinforced by partnerships with leading mortgage originators and a focus on high-credit-quality borrowers. The U.S. housing market's cyclicality and regulatory environment shape Essent’s operations, though its capital-light model and reinsurance strategies help stabilize earnings. Over time, the company has expanded its footprint in niche segments, such as low-down-payment loans for first-time buyers, while maintaining conservative loss reserves. Essent’s ability to adapt to macroeconomic shifts, such as interest rate changes and housing demand fluctuations, underscores its resilience in a competitive and regulated sector.

Revenue Profitability And Efficiency

Essent reported $1.27 billion in revenue for FY 2024, with net income of $729.4 million, reflecting a robust net margin of approximately 57.6%. Diluted EPS stood at $6.85, demonstrating strong earnings power. Operating cash flow of $861.5 million highlights efficient cash conversion, while minimal capital expenditures ($6.8 million) indicate a capital-light business model. The company’s underwriting discipline and low claims incidence contribute to its high profitability.

Earnings Power And Capital Efficiency

Essent’s earnings are driven by premium income, with a focus on high-credit-quality borrowers reducing claim payouts. The firm’s capital efficiency is evident in its low leverage and prudent risk management, including reinsurance agreements that limit exposure. Return on equity remains elevated due to disciplined underwriting and scalable operations, though macroeconomic factors like housing affordability could influence future performance.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with $131.5 million in cash and equivalents and total debt of $494 million, reflecting moderate leverage. Essent’s financial health is supported by strong liquidity and a conservative approach to reserving, ensuring resilience against potential housing market downturns. Shareholders’ equity remains robust, underpinning the firm’s ability to absorb unexpected losses.

Growth Trends And Dividend Policy

Essent’s growth is tied to U.S. mortgage origination volumes, which are sensitive to interest rates and housing demand. The company has consistently returned capital to shareholders, with a dividend of $1.15 per share in FY 2024. While organic growth may slow in a higher-rate environment, Essent’s reinsurance strategies and market share gains could offset cyclical pressures.

Valuation And Market Expectations

The market values Essent’s stable earnings and low capital intensity, though its stock may reflect housing market risks. A forward P/E ratio derived from its $6.85 EPS suggests investor confidence in its underwriting discipline. However, valuation multiples could compress if mortgage origination volumes decline significantly or credit conditions deteriorate.

Strategic Advantages And Outlook

Essent’s key advantages include its underwriting expertise, reinsurance partnerships, and focus on high-quality borrowers. The outlook remains cautiously optimistic, with potential headwinds from economic uncertainty offset by long-term housing demand. Strategic initiatives, such as expanding product offerings and leveraging technology, may further solidify its market position.

Sources

Company filings (10-K), 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