investorscraft@gmail.com

Intrinsic ValueIntact Financial Corporation (IFC-PG.TO)

Previous Close$25.41
Intrinsic Value
Upside potential
Previous Close
$25.41

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, and specialty lines such as cyber and environmental insurance. 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. The company’s strategic acquisitions, such as RSA’s operations in the U.K. and Canada, have further solidified its international footprint. Intact’s focus on digital transformation and customer-centric solutions enhances its competitive edge in an industry increasingly shaped by technology and data analytics. Its diversified geographic presence mitigates regional risks while providing growth opportunities in emerging markets.

Revenue Profitability And Efficiency

Intact Financial reported revenue of CAD 24.44 billion for the period, with net income reaching CAD 2.3 billion, reflecting robust underwriting discipline and investment performance. The diluted EPS of CAD 12.36 underscores efficient capital allocation. Operating cash flow stood at CAD 3.39 billion, indicating strong liquidity generation. The company’s expense ratio remains competitive, supported by economies of scale and operational efficiencies.

Earnings Power And Capital Efficiency

Intact demonstrates consistent earnings power, driven by premium growth and prudent risk management. Its return on equity is healthy, supported by a balanced mix of underwriting profits and investment income. Capital efficiency is evident in its ability to deploy excess capital for strategic acquisitions while maintaining solvency ratios above regulatory requirements. The company’s diversified investment portfolio further stabilizes earnings.

Balance Sheet And Financial Health

Intact maintains a solid balance sheet with CAD 894 million in cash and equivalents and total debt of CAD 5.48 billion. The debt-to-equity ratio is manageable, reflecting a conservative leverage strategy. Strong operating cash flow supports dividend payments and reinvestment needs. The company’s regulatory capital ratios remain well above minimum thresholds, ensuring financial stability.

Growth Trends And Dividend Policy

Intact has delivered steady premium growth, supported by organic expansion and acquisitions. The company’s dividend policy is sustainable, with a payout ratio aligned with earnings growth. Recent dividend payments of CAD 1.503 per share reflect a commitment to shareholder returns. Future growth is expected to be driven by geographic diversification and product innovation.

Valuation And Market Expectations

With a market capitalization of CAD 21.52 billion and a beta of 0.36, Intact is viewed as a stable investment in the P&C insurance sector. The stock’s valuation reflects its defensive characteristics and consistent earnings. Market expectations are anchored on the company’s ability to maintain underwriting margins and capitalize on international expansion opportunities.

Strategic Advantages And Outlook

Intact’s strategic advantages include its scale, brand strength, and diversified product portfolio. The company is well-positioned to navigate industry challenges such as climate risk and regulatory changes. Its focus on digital innovation and customer experience will likely drive long-term growth. The outlook remains positive, supported by disciplined underwriting and a resilient business model.

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