investorscraft@gmail.com

Intrinsic Value of Horace Mann Educators Corporation (HMN)

Previous Close$40.70
Intrinsic Value
Upside potential
Previous Close
$40.70

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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