Previous Close | $21.08 |
Intrinsic Value | $144.70 |
Upside potential | +586% |
Data is not available at this time.
Heritage Insurance Holdings, Inc. operates as a property and casualty insurance holding company, primarily serving residential and commercial property owners in catastrophe-exposed regions, particularly Florida. The company generates revenue through underwriting premiums, offering policies that cover homeowners, condominiums, and commercial properties. Heritage differentiates itself through a vertically integrated model, managing underwriting, claims, and policy administration in-house, which enhances cost control and operational efficiency. The firm competes in a highly regulated and competitive market, where pricing, risk selection, and reinsurance strategies are critical. Its market position is bolstered by a focus on niche coastal markets, where specialized underwriting expertise provides a competitive edge. However, exposure to catastrophic weather events introduces volatility, requiring disciplined capital management and reinsurance partnerships to mitigate risk.
Heritage reported revenue of $817 million for the fiscal year, with net income of $61.5 million, reflecting a diluted EPS of $2.01. The company's operating cash flow stood at $87.1 million, indicating solid cash generation from core underwriting activities. Notably, capital expenditures were negligible, suggesting a lean operational structure focused on underwriting efficiency rather than heavy asset investments.
The firm’s earnings power is driven by disciplined underwriting and prudent risk management, as evidenced by its positive net income. With no reported capital expenditures, Heritage demonstrates capital efficiency, allocating resources primarily toward underwriting and reinsurance rather than fixed assets. This approach supports returns on equity while maintaining flexibility to adapt to market conditions.
Heritage maintains a strong liquidity position, with cash and equivalents of $452.7 million against total debt of $141.3 million. This conservative leverage profile provides resilience against underwriting volatility. The absence of significant debt maturities in the near term further underscores financial stability, though exposure to catastrophic events necessitates ongoing reinsurance coverage.
Growth is likely tied to premium volume expansion and geographic diversification, though the company did not pay dividends in the reported period. Given its niche focus, Heritage’s growth trajectory may depend on market conditions in catastrophe-prone regions, where pricing dynamics and regulatory environments play pivotal roles.
The market likely prices Heritage based on underwriting profitability and exposure to catastrophic risks. With a diluted EPS of $2.01, the stock’s valuation may reflect investor expectations of sustained underwriting discipline and effective reinsurance strategies. However, sector-wide challenges, such as climate risk and regulatory scrutiny, could influence multiples.
Heritage’s vertical integration and coastal market specialization provide strategic advantages in underwriting efficiency. The outlook hinges on its ability to navigate catastrophic risks while maintaining pricing power. Long-term success will depend on reinsurance cost management and potential expansion into less volatile regions to diversify risk exposure.
Company filings (10-K), CIK: 0001598665
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 |