investorscraft@gmail.com

Intrinsic ValueIntact Financial Corporation (IFC-PA.TO)

Previous Close$21.95
Intrinsic Value
Upside potential
Previous Close
$21.95

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

Intact Financial Corporation is a leading provider of property and casualty insurance across Canada, the United States, the United Kingdom, and other international markets. The company operates through a diversified portfolio of personal and commercial insurance products, including auto, home, recreational vehicle, and specialty lines such as cyber and environmental coverage. Its revenue model is built on underwriting premiums and investment income, supported by a strong claims management framework. Intact holds a dominant position in the Canadian P&C insurance market, leveraging its extensive distribution network and brand recognition to maintain competitive pricing and customer retention. The company’s strategic acquisitions, such as RSA’s Canadian and UK operations, have further solidified its market share and geographic diversification. Intact’s focus on digital transformation and data analytics enhances underwriting precision and operational efficiency, positioning it as an innovator in a traditionally conservative industry. Its specialty insurance segments, including technology and financial services, cater to niche markets with higher margins, reinforcing its resilience against cyclical downturns.

Revenue Profitability And Efficiency

Intact reported revenue of CAD 24.4 billion for the period, with net income reaching CAD 2.3 billion, reflecting robust underwriting discipline and investment gains. The diluted EPS of CAD 12.36 underscores efficient capital allocation, while operating cash flow of CAD 3.4 billion highlights strong liquidity generation. Capital expenditures of CAD -429 million indicate prudent reinvestment in technology and infrastructure to sustain long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by a balanced mix of premium growth and investment income, with a beta of 0.359 indicating lower volatility relative to the market. Intact’s capital efficiency is evident in its ability to generate consistent returns despite macroeconomic headwinds, supported by a disciplined underwriting approach and diversified asset portfolio.

Balance Sheet And Financial Health

Intact maintains a solid balance sheet with CAD 894 million in cash and equivalents, offset by total debt of CAD 5.5 billion. The manageable leverage ratio and strong cash flow generation provide flexibility for strategic acquisitions and shareholder returns. The company’s financial health is further reinforced by its investment-grade credit ratings.

Growth Trends And Dividend Policy

Intact has demonstrated steady growth through organic premium expansion and strategic M&A, with a dividend per share of CAD 1.21, reflecting a commitment to returning capital to shareholders. The company’s track record of dividend growth aligns with its stable earnings profile and conservative payout ratio.

Valuation And Market Expectations

With a market capitalization of CAD 3.76 billion, Intact trades at a premium to peers, reflecting its market leadership and growth prospects. Investors likely price in continued outperformance in underwriting margins and geographic expansion, though macroeconomic risks such as catastrophic claims remain a monitorable factor.

Strategic Advantages And Outlook

Intact’s competitive edge lies in its scale, diversified product mix, and technological advancements. The outlook remains positive, with opportunities in digital insurance platforms and international markets offsetting potential regulatory or claims volatility. The company’s focus on sustainable underwriting and customer-centric innovation 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