investorscraft@gmail.com

Intrinsic ValueHannover Rück SE (HNR1.SW)

Previous CloseCHF219.00
Intrinsic Value
Upside potential
Previous Close
CHF219.00

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

Hannover Rück SE is a leading global reinsurer operating in both Property & Casualty (P&C) and Life & Health (L&H) segments. The company specializes in underwriting complex risks, offering tailored solutions such as catastrophe XL, structured reinsurance, and insurance-linked securities. Its diversified portfolio spans aviation, marine, agriculture, and specialty lines like credit and political risk, positioning it as a key player in mitigating large-scale and niche exposures. Hannover Rück differentiates itself through technical expertise, strong underwriting discipline, and a capital-light approach, leveraging its subsidiary status under Talanx AG for strategic flexibility. The firm’s global footprint and ability to innovate—evident in products like Takaful reinsurance and longevity risk solutions—reinforce its competitive edge in mature and emerging markets. With a focus on profitability over volume, the company maintains a disciplined risk appetite, often partnering with primary insurers to optimize capital efficiency. Its market position is further bolstered by a robust balance sheet and a reputation for reliability in high-severity events, making it a preferred counterparty for cedents seeking stability.

Revenue Profitability And Efficiency

Hannover Rück reported revenue of €23.0 billion in FY 2024, with net income of €2.3 billion, reflecting a disciplined underwriting approach and favorable claims experience. The diluted EPS of €19.31 underscores strong profitability, while operating cash flow of €5.7 billion highlights efficient premium conversion. The absence of capital expenditures suggests a lean operational model focused on risk transfer rather than asset-heavy investments.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified reinsurance portfolio and prudent risk selection, yielding consistent underwriting profits. Capital efficiency is evident in its ability to generate substantial cash flows relative to its equity base, with a focus on optimizing risk-adjusted returns. The firm’s low beta (0.567) indicates resilience to market volatility, typical of reinsurers with balanced exposure.

Balance Sheet And Financial Health

Hannover Rück maintains a solid financial position, with €1.3 billion in cash and equivalents against €4.7 billion in total debt. The robust operating cash flow supports debt servicing capacity, while the lack of capex demands preserves liquidity. The balance sheet strength is critical for maintaining high credit ratings and fulfilling large-scale reinsurance obligations.

Growth Trends And Dividend Policy

The company has demonstrated steady growth in premium volumes and profitability, supported by rising demand for reinsurance in volatile markets. Its dividend policy is shareholder-friendly, with a payout of €7.02 per share in FY 2024, reflecting confidence in sustained earnings. Growth is likely to be organic, driven by pricing discipline and expansion in specialty lines.

Valuation And Market Expectations

With a market cap of €19.2 billion, Hannover Rück trades at a premium reflective of its industry leadership and stable earnings profile. The market likely prices in continued underwriting margin resilience and capital returns, though reinsurance cycles and catastrophic events remain key valuation swing factors.

Strategic Advantages And Outlook

Hannover Rück’s strategic advantages lie in its technical underwriting prowess, global diversification, and affiliation with Talanx AG. The outlook remains positive, with opportunities in emerging markets and innovative risk transfer solutions offsetting potential headwinds from climate-related losses. The firm’s focus on profitability and capital efficiency positions it well for long-term value creation.

Sources

Company filings, Bloomberg

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