investorscraft@gmail.com

Intrinsic ValueMBIA Inc. (MBI)

Previous Close$6.40
Intrinsic Value
Upside potential
Previous Close
$6.40

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

MBIA Inc. operates as a financial guarantor, providing insurance and credit enhancement products for municipal and structured finance obligations. The company primarily generates revenue through premiums earned on its insurance policies, which guarantee the timely payment of principal and interest on bonds and other debt instruments. MBIA’s market position has been challenged by legacy issues from the financial crisis, including significant exposure to troubled structured finance products, which has constrained its underwriting capacity and competitive standing. The company now focuses on managing its existing portfolio while exploring opportunities in niche markets, though its ability to regain market share remains uncertain due to regulatory constraints and capital limitations. Despite these challenges, MBIA retains expertise in municipal bond insurance, a sector where demand persists for credit enhancement, though competition from healthier peers limits growth prospects.

Revenue Profitability And Efficiency

MBIA reported $42 million in revenue for the period, reflecting its constrained underwriting activity. The company posted a net loss of $444 million, driven by elevated claims and reserves tied to legacy exposures. Diluted EPS stood at -$9.42, underscoring ongoing profitability challenges. Operating cash flow was negative $176 million, highlighting liquidity pressures, while capital expenditures were negligible, indicating minimal reinvestment in operations.

Earnings Power And Capital Efficiency

The company’s earnings power remains severely impaired by legacy liabilities, with negative net income and EPS reflecting persistent financial strain. Capital efficiency is hampered by high debt levels and limited underwriting capacity, restricting MBIA’s ability to generate sustainable returns. The absence of capital expenditures suggests a focus on liability management rather than growth initiatives.

Balance Sheet And Financial Health

MBIA’s balance sheet shows $87 million in cash and equivalents against $2.74 billion in total debt, signaling significant leverage and liquidity risks. The high debt burden exacerbates financial fragility, with limited flexibility to address claims or pursue strategic opportunities. The company’s financial health remains precarious, reliant on liability management and runoff of existing policies.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stagnation and legacy issues overshadowing any near-term recovery. The $8 dividend per share appears anomalous given the company’s losses and may reflect a one-time distribution rather than a sustainable policy. Investor returns are unlikely to be supported by earnings, given the structural challenges facing the business.

Valuation And Market Expectations

Market expectations for MBIA are subdued, with valuation likely reflecting its distressed financial position and limited growth prospects. The steep net loss and negative cash flow suggest skepticism about a turnaround, while high debt further weighs on equity value. The stock may trade on speculative sentiment rather than fundamentals.

Strategic Advantages And Outlook

MBIA’s expertise in municipal bond insurance offers a narrow strategic advantage, but its outlook remains clouded by legacy liabilities and capital constraints. Without a clear path to restoring underwriting capacity or reducing debt, the company faces continued headwinds. Prospects for recovery hinge on successful liability management and potential regulatory or market shifts in its favor.

Sources

Company filings (10-K, earnings releases), 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