investorscraft@gmail.com

Intrinsic ValueFBD Holdings plc (FBH.L)

Previous Close£12.95
Intrinsic Value
Upside potential
Previous Close
£12.95

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

FBD Holdings plc is a leading Irish insurer specializing in general insurance for farmers, private individuals, and business owners. The company operates through two core segments: Underwriting, which provides car, home, travel, business, and farm insurance, and Financial Services, offering investment, pension, and life brokerage solutions. With a network of 34 branches, FBD has a strong regional presence, catering to niche markets such as agricultural insurance, where it holds a competitive edge. Its diversified product portfolio and localized distribution model allow it to maintain resilience in Ireland's property and casualty insurance sector. The company’s focus on underwriting discipline and risk management has helped it sustain profitability despite market volatility. FBD’s market position is reinforced by its deep understanding of Irish customer needs, particularly in rural and farming communities, where it is a trusted provider.

Revenue Profitability And Efficiency

FBD reported revenue of €413.5 million in the latest fiscal year, with net income reaching €67.2 million, reflecting a robust underwriting performance. The diluted EPS of €1.83 indicates solid earnings generation, supported by disciplined cost management. Operating cash flow stood at €84.1 million, demonstrating efficient cash conversion, while capital expenditures were minimal at €4.6 million, underscoring the capital-light nature of the business.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate consistent underwriting profits, with a strong focus on risk-adjusted returns. Capital efficiency is supported by prudent reserving practices and a conservative investment approach. FBD’s low beta of 0.411 suggests lower volatility compared to broader markets, reinforcing its stable earnings profile.

Balance Sheet And Financial Health

FBD maintains a solid balance sheet with €152.3 million in cash and equivalents, providing ample liquidity. Total debt is manageable at €52.8 million, reflecting a conservative leverage profile. The company’s financial health is further supported by strong regulatory capital ratios, ensuring resilience against underwriting shocks.

Growth Trends And Dividend Policy

Growth has been steady, driven by targeted underwriting expansion and cross-selling opportunities in financial services. The dividend per share of €1.00 reflects a shareholder-friendly policy, balancing reinvestment needs with returns to investors. Future growth may hinge on market penetration in underserved Irish segments and digital distribution enhancements.

Valuation And Market Expectations

With a market capitalization of €527.9 million, FBD trades at a moderate valuation, reflecting its niche market focus and steady earnings. Investor expectations likely center on sustained underwriting margins and potential expansion in Ireland’s competitive insurance landscape.

Strategic Advantages And Outlook

FBD’s strategic advantages include its deep regional expertise, strong brand recognition in rural Ireland, and disciplined underwriting. The outlook remains stable, with opportunities in digital transformation and agricultural insurance innovation. However, regulatory changes and claims inflation pose risks to profitability.

Sources

Company filings, London Stock Exchange disclosures

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