Previous Close | $40.70 |
Intrinsic Value | $5.63 |
Upside potential | -86% |
Data is not available at this time.
Horace Mann Educators Corporation operates as a specialized insurance and financial services provider, primarily catering to educators and administrative staff in the K-12 and higher education sectors. The company generates revenue through a diversified portfolio, including auto, property, and life insurance, alongside retirement annuities and investment advisory services. Its niche focus on educators provides a defensible market position, leveraging deep relationships with educational institutions and associations to drive customer loyalty and retention. The firm competes in a fragmented insurance market but differentiates itself through tailored products and a consultative approach, reinforcing its reputation as a trusted partner for financial security in the education community. This targeted strategy mitigates broader competitive pressures while aligning with the unique needs of its clientele.
For FY 2024, Horace Mann reported revenue of $1.55 billion, with net income of $102.8 million, reflecting a net margin of approximately 6.6%. Diluted EPS stood at $2.48, supported by disciplined underwriting and cost management. Operating cash flow was robust at $452.1 million, indicating efficient premium collection and claims processing. The absence of capital expenditures suggests a lean operational model focused on financial services rather than asset-intensive operations.
The company’s earnings power is underscored by its ability to generate consistent underwriting profits and investment income. With no reported capital expenditures, Horace Mann allocates capital primarily toward policyholder benefits and shareholder returns. The $1.37 per share dividend, coupled with strong operating cash flow, highlights a balanced approach to capital deployment, prioritizing both growth and income distribution.
Horace Mann maintains a conservative balance sheet, with $38.1 million in cash and equivalents and total debt of $547 million. The debt level appears manageable relative to operating cash flow, suggesting adequate liquidity for obligations. The absence of significant capex further bolsters financial flexibility, allowing the company to navigate market volatility while sustaining dividend payments and strategic investments.
Revenue growth trends reflect steady demand for educator-focused financial products, though competitive pressures may limit rapid expansion. The dividend payout ratio of approximately 55% of EPS indicates a commitment to returning capital to shareholders while retaining earnings for reinvestment. Future growth may hinge on expanding product offerings or deepening penetration in existing markets, supported by the firm’s specialized distribution network.
Trading at a P/E multiple derived from $2.48 EPS, Horace Mann’s valuation likely reflects its niche market position and stable cash flows. Market expectations appear balanced, pricing in moderate growth and reliable dividends. Investor sentiment may be influenced by interest rate trends, given the company’s reliance on investment income, and broader insurance sector dynamics.
Horace Mann’s strategic advantage lies in its educator-centric model, which fosters customer stickiness and reduces acquisition costs. The outlook remains stable, with potential upside from cross-selling opportunities and digital engagement initiatives. However, macroeconomic factors, such as inflation impacting claims costs, could pose headwinds. The company’s focus on operational efficiency and targeted growth should support resilience in a competitive landscape.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |