investorscraft@gmail.com

Intrinsic ValueKemper Corporation 5.875% Fixed (KMPB)

Previous Close$23.82
Intrinsic Value
Upside potential
Previous Close
$23.82

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

Kemper Corporation operates in the insurance industry, specializing in property and casualty insurance, with a focus on auto and home insurance products. The company generates revenue primarily through underwriting premiums and investment income from its float. Kemper serves a diverse customer base, including non-standard auto insurance, which targets higher-risk drivers, and standard auto and home insurance for more traditional markets. The company competes in a highly regulated and competitive sector, where pricing, risk assessment, and customer retention are critical. Kemper’s market position is bolstered by its niche focus on non-standard auto insurance, which allows it to differentiate from larger, more diversified insurers. The company’s ability to underwrite profitably in this segment is a key driver of its financial performance. Kemper’s strategic emphasis on technology and data analytics enhances its underwriting precision and operational efficiency, positioning it to navigate industry challenges such as claims inflation and regulatory changes.

Revenue Profitability And Efficiency

Kemper reported revenue of $4.64 billion for FY 2024, with net income of $312.5 million, reflecting a net margin of approximately 6.7%. Diluted EPS stood at $4.82, indicating solid earnings power. Operating cash flow was $382.9 million, while capital expenditures totaled $53.2 million, suggesting disciplined capital allocation. The company’s profitability metrics demonstrate its ability to generate returns despite competitive pressures in the insurance sector.

Earnings Power And Capital Efficiency

Kemper’s earnings power is supported by its underwriting discipline and investment income. The company’s diluted EPS of $4.82 highlights its capacity to deliver shareholder value. Operating cash flow of $382.9 million underscores efficient cash generation, which is critical for sustaining operations and meeting obligations. Kemper’s capital efficiency is evident in its ability to balance growth investments with profitability.

Balance Sheet And Financial Health

Kemper’s balance sheet shows no cash and equivalents or total debt reported for FY 2024, suggesting a focus on operational liquidity rather than leverage. The absence of debt indicates a conservative financial structure, which may provide flexibility in navigating market volatility. However, the lack of cash reserves could pose challenges in adverse scenarios, requiring reliance on operating cash flows.

Growth Trends And Dividend Policy

Kemper’s growth is driven by its niche focus and underwriting expertise. The company paid a dividend of $1.47 per share, reflecting a commitment to returning capital to shareholders. While the dividend yield is modest, it aligns with the company’s conservative financial strategy. Future growth may depend on expanding its customer base and optimizing its product mix in a competitive market.

Valuation And Market Expectations

Kemper’s valuation reflects its position as a mid-sized insurer with specialized offerings. The market likely prices the stock based on its earnings stability and niche market focus. Investors may weigh the company’s ability to maintain underwriting profitability against industry headwinds such as claims inflation and regulatory scrutiny. The absence of debt could be viewed favorably in assessing financial resilience.

Strategic Advantages And Outlook

Kemper’s strategic advantages include its niche focus on non-standard auto insurance and underwriting expertise. The company’s outlook depends on its ability to adapt to industry trends, such as digital transformation and regulatory changes. While competitive pressures persist, Kemper’s disciplined approach to risk management and capital allocation positions it to navigate challenges and capitalize on opportunities in the insurance market.

Sources

Company filings, financial statements

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