investorscraft@gmail.com

Intrinsic ValueIntact Financial Corporation (IFC-PE.TO)

Previous Close$23.53
Intrinsic Value
Upside potential
Previous Close
$23.53

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 U.S., the U.K., Ireland, Europe, and the Middle East. The company operates through a diversified portfolio of personal and commercial insurance products, including auto, home, commercial property, liability, and specialty lines such as cyber and environmental coverage. Its revenue model is built on underwriting premiums, investment income, and risk management solutions, positioning it as a comprehensive insurer for both individuals and businesses. Intact holds a strong market position in Canada, supported by its extensive distribution network, brand recognition, and strategic acquisitions, such as RSA’s Canadian and U.K. operations. The company’s focus on digital transformation and customer-centric products enhances its competitive edge in a highly regulated and competitive industry. Intact’s diversified geographic footprint mitigates regional risks while providing growth opportunities in underserved markets.

Revenue Profitability And Efficiency

Intact reported revenue of CAD 24.44 billion, with net income of CAD 2.3 billion, reflecting robust underwriting discipline and investment returns. The diluted EPS of CAD 12.36 underscores strong profitability, while operating cash flow of CAD 3.39 billion indicates efficient capital deployment. The company’s expense management and pricing strategies contribute to stable margins despite inflationary pressures in claims costs.

Earnings Power And Capital Efficiency

Intact’s earnings power is supported by a balanced mix of premium growth and investment income. The company’s capital efficiency is evident in its ability to generate consistent underwriting profits while maintaining prudent reserve levels. Its diversified product portfolio and geographic reach enhance earnings stability across economic cycles.

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 5.48 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its capital structure allows for flexibility in funding growth initiatives and returning capital to shareholders.

Growth Trends And Dividend Policy

Intact has demonstrated steady growth through organic expansion and acquisitions, particularly in commercial and specialty lines. The company pays a dividend of CAD 1.30 per share, reflecting a commitment to shareholder returns. Its disciplined capital allocation strategy balances reinvestment with dividends and share buybacks.

Valuation And Market Expectations

With a market cap of CAD 16.62 billion and a beta of 0.36, Intact is viewed as a stable, low-volatility investment. The stock’s valuation reflects its defensive characteristics, consistent earnings, and leadership in the P&C insurance sector. Market expectations are anchored in its ability to sustain underwriting margins and expand in international markets.

Strategic Advantages And Outlook

Intact’s strategic advantages include its scale, diversified product offerings, and strong risk management capabilities. The outlook remains positive, driven by digital innovation, cross-border expansion, and disciplined underwriting. Regulatory tailwinds and increasing demand for cyber and specialty insurance present additional growth opportunities.

Sources

Company filings, investor presentations, 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