investorscraft@gmail.com

Intrinsic Value of Greenlight Capital Re, Ltd. (GLRE)

Previous Close$13.40
Intrinsic Value
Upside potential
Previous Close
$13.40

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

Greenlight Capital Re, Ltd. operates as a specialty property and casualty reinsurer, primarily focusing on underwriting risks in niche markets where it can leverage its analytical expertise. The company generates revenue through premiums earned from reinsurance contracts, complemented by investment income from its portfolio. Its underwriting strategy emphasizes disciplined risk selection, targeting profitable segments with limited competition. Greenlight Re differentiates itself through a hybrid model that combines traditional reinsurance underwriting with an actively managed investment portfolio, enhancing overall returns. The firm operates in a cyclical industry, where pricing and capacity fluctuate, but its selective approach aims to mitigate volatility. Its market position is bolstered by its affiliation with Greenlight Capital, providing access to sophisticated risk assessment and investment management capabilities. This dual focus allows the company to navigate market cycles while maintaining a competitive edge in specialized reinsurance lines.

Revenue Profitability And Efficiency

In FY 2024, Greenlight Re reported revenue of $32.4 million, with net income of $42.8 million, reflecting strong profitability despite modest top-line growth. The diluted EPS of $1.24 underscores efficient capital allocation, while operating cash flow of $111.5 million indicates robust cash generation. The absence of capital expenditures suggests a lean operational model, further enhancing cash flow retention.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a combination of underwriting discipline and investment performance. With no capital expenditures, Greenlight Re demonstrates high capital efficiency, as evidenced by its ability to convert underwriting and investment activities into substantial net income. The $64.7 million in cash and equivalents provides liquidity to support underwriting and investment opportunities.

Balance Sheet And Financial Health

Greenlight Re maintains a solid balance sheet, with $64.7 million in cash and equivalents against $60.7 million in total debt, indicating a conservative leverage profile. The absence of significant capital expenditures and strong operating cash flow further reinforce financial stability, positioning the company to withstand underwriting or market downturns.

Growth Trends And Dividend Policy

Growth trends are tempered by the cyclical nature of reinsurance, though the company’s selective underwriting and investment focus aim to deliver consistent returns. Greenlight Re does not currently pay dividends, opting instead to reinvest earnings into underwriting and investment activities to drive long-term shareholder value.

Valuation And Market Expectations

The market likely values Greenlight Re based on its ability to generate underwriting profits and investment returns, with the current EPS of $1.24 reflecting its earnings potential. Investors may focus on the company’s hybrid model and disciplined capital allocation as key drivers of future performance.

Strategic Advantages And Outlook

Greenlight Re’s strategic advantages lie in its niche underwriting focus and integrated investment approach. The outlook remains contingent on reinsurance market conditions, but the company’s disciplined risk selection and strong balance sheet position it to capitalize on opportunities while mitigating downside risks.

Sources

Company filings, financial statements

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