Previous Close | $479.82 |
Intrinsic Value | $1,790.41 |
Upside potential | +273% |
Data is not available at this time.
Kinsale Capital Group, Inc. operates as a specialty insurance provider, focusing on excess and surplus (E&S) lines in the U.S. property and casualty (P&C) market. The company differentiates itself through underwriting discipline, nimble risk assessment, and a technology-driven approach to policy issuance. Kinsale primarily serves small to mid-sized commercial clients, offering tailored solutions for hard-to-place risks that traditional insurers often avoid. Its underwriting expertise and efficient operating model allow it to capitalize on niche market opportunities while maintaining profitability. The E&S market, characterized by less regulatory constraints and dynamic pricing, provides Kinsale with flexibility to adjust terms and premiums swiftly in response to market conditions. This positions the company as a responsive player in a segment that demands specialized underwriting capabilities. Kinsale’s focus on profitability over growth has enabled it to outperform peers in combined ratios, reinforcing its reputation as a disciplined underwriter in a cyclical industry.
Kinsale reported revenue of $1.59 billion for FY 2024, with net income reaching $414.8 million, reflecting a robust underwriting performance. Diluted EPS stood at $17.78, demonstrating strong earnings power. Operating cash flow was $976.3 million, supported by premium growth and favorable claims experience. Capital expenditures were modest at $23.9 million, indicating a capital-light business model focused on underwriting rather than asset-intensive operations.
The company’s earnings are driven by underwriting profits and disciplined risk selection, with a high return on equity typical of successful E&S insurers. Kinsale’s capital efficiency is evident in its ability to generate significant cash flow relative to its equity base. The absence of large legacy liabilities allows for agile capital deployment, reinforcing its ability to capitalize on market dislocations.
Kinsale maintains a solid balance sheet with $113.2 million in cash and equivalents and total debt of $184.1 million, reflecting prudent leverage. The company’s strong liquidity position supports its underwriting capacity and ability to absorb volatility. Its conservative reserving practices and reinsurance strategies further mitigate balance sheet risks, ensuring financial stability in a claims-sensitive industry.
Kinsale has consistently grown premiums by targeting underserved E&S market segments. While the company pays a modest dividend ($0.62 per share), its primary focus remains on reinvesting profits to fuel underwriting growth. The lack of aggressive dividend hikes aligns with its strategy of compounding capital internally to maximize long-term shareholder value.
The market values Kinsale at a premium to traditional P&C insurers, reflecting its superior underwriting margins and growth prospects. Investors appear to price in sustained profitability, given its niche focus and track record of outperformance in the E&S space. The stock’s valuation multiples suggest confidence in its ability to maintain disciplined underwriting in a competitive landscape.
Kinsale’s key advantages include its specialized underwriting expertise, scalable technology platform, and agile decision-making. The E&S market’s growth potential, coupled with Kinsale’s disciplined approach, positions it well for continued outperformance. Challenges include cyclical pricing pressures and catastrophe exposure, but the company’s conservative risk management should help navigate these headwinds.
Company filings (10-K), investor presentations
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 |