investorscraft@gmail.com

Intrinsic ValueHamilton Insurance Group, Ltd. (HG)

Previous Close$27.75
Intrinsic Value
Upside potential
Previous Close
$27.75

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

Hamilton Insurance Group, Ltd. operates as a global specialty insurance and reinsurance provider, offering tailored risk solutions across property, casualty, and specialty lines. The company generates revenue primarily through underwriting premiums, leveraging its underwriting expertise and diversified portfolio to mitigate risk exposure. Hamilton competes in a fragmented market, distinguishing itself through disciplined risk selection, strong relationships with brokers, and a focus on niche segments where it can achieve favorable pricing and terms. The firm’s market position is reinforced by its ability to navigate complex risks, supported by a balanced mix of reinsurance and direct insurance operations. Its global footprint, with operations in Bermuda, the U.S., and Lloyd’s of London, allows it to capitalize on regional opportunities while maintaining a diversified risk profile. Hamilton’s strategic emphasis on underwriting profitability over top-line growth aligns with industry best practices, positioning it as a reliable counterparty in the specialty insurance space.

Revenue Profitability And Efficiency

Hamilton Insurance Group reported revenue of $2.33 billion for FY 2024, with net income of $400.4 million, reflecting a robust underwriting performance. The diluted EPS of $3.93 underscores efficient capital allocation, while operating cash flow of $759.3 million indicates strong liquidity generation. The absence of capital expenditures suggests a lean operational model focused on underwriting rather than asset-intensive investments.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert premiums into profitable underwriting results, supported by disciplined risk management. With no significant capital expenditures, Hamilton demonstrates high capital efficiency, reinvesting cash flows into underwriting capacity or shareholder returns. The firm’s ability to generate consistent operating cash flow highlights its sustainable earnings model.

Balance Sheet And Financial Health

Hamilton maintains a solid balance sheet, with $996.5 million in cash and equivalents against total debt of $149.9 million, reflecting a conservative leverage profile. The strong liquidity position provides flexibility to absorb underwriting volatility or pursue strategic opportunities. The absence of dividends suggests a focus on retaining capital for growth or risk mitigation.

Growth Trends And Dividend Policy

Hamilton’s growth is driven by underwriting discipline and selective market expansion, rather than aggressive top-line growth. The company does not currently pay dividends, opting to reinvest earnings into its business or maintain capital buffers. This approach aligns with its focus on long-term underwriting profitability and financial stability.

Valuation And Market Expectations

The market likely values Hamilton based on its underwriting profitability and capital efficiency, with the P/E ratio reflecting expectations of sustained earnings power. The absence of dividends may limit appeal to income-focused investors, but the firm’s strong cash flow generation supports potential future shareholder returns.

Strategic Advantages And Outlook

Hamilton’s strategic advantages include its niche expertise, global reach, and disciplined underwriting culture. The outlook remains positive, assuming continued pricing discipline and prudent risk management. Challenges include competitive pressures and potential catastrophic losses, but the firm’s strong balance sheet positions it to navigate market cycles effectively.

Sources

Company filings, CIK 0001593275

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