investorscraft@gmail.com

Intrinsic ValueMGIC Investment Corporation (MTG)

Previous Close$26.92
Intrinsic Value
Upside potential
Previous Close
$26.92

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

MGIC Investment Corporation (MTG) operates as a leading private mortgage insurance provider in the U.S., offering risk management solutions to lenders and investors in the housing finance market. The company’s core revenue model is driven by premiums from mortgage insurance policies, which protect lenders against defaults on high loan-to-value residential mortgages. MGIC’s underwriting expertise and risk-based pricing enable it to maintain a competitive edge in a cyclical industry influenced by housing demand, interest rates, and regulatory changes. The firm holds a strong market position, consistently ranking among the top private mortgage insurers by volume, supported by its long-standing relationships with lenders and its ability to adapt to evolving credit standards. Its focus on low-risk, high-quality loans and prudent capital management further solidifies its reputation as a reliable counterparty in the mortgage finance ecosystem.

Revenue Profitability And Efficiency

In FY 2024, MGIC reported revenue of $1.21 billion, with net income reaching $763 million, reflecting robust underwriting profitability. Diluted EPS stood at $2.89, demonstrating efficient earnings conversion. Operating cash flow of $725 million underscores strong cash generation, while minimal capital expenditures (-$1.17 million) highlight the asset-light nature of its business model. The company’s disciplined expense management and low loss ratios contribute to its high-margin profile.

Earnings Power And Capital Efficiency

MGIC’s earnings power is underpinned by its ability to generate consistent underwriting income, with a capital-efficient structure that minimizes fixed costs. The firm’s return metrics benefit from its focus on high-quality mortgage insurance policies, which require limited incremental capital. Shareholder returns are further supported by share repurchases and dividends, reflecting prudent capital allocation.

Balance Sheet And Financial Health

MGIC maintains a solid balance sheet, with $229 million in cash and equivalents and total debt of $645 million. The company’s leverage is manageable, supported by strong cash flows and a conservative approach to risk. Its capital adequacy ratios remain well above regulatory requirements, ensuring financial stability even in adverse housing market conditions.

Growth Trends And Dividend Policy

Growth is tied to U.S. mortgage origination volumes, which are sensitive to interest rate movements. MGIC has demonstrated resilience through cycles, with a dividend payout of $0.52 per share in FY 2024, reflecting a balanced approach to returning capital while retaining flexibility for growth. The firm’s ability to maintain underwriting discipline positions it well for long-term value creation.

Valuation And Market Expectations

The market values MGIC’s earnings stability and cyclical recovery potential, with its valuation reflecting confidence in its underwriting discipline and capital management. Investors likely price in expectations of steady premium growth and margin retention, though macroeconomic risks remain a consideration.

Strategic Advantages And Outlook

MGIC’s strategic advantages include its scale, underwriting expertise, and strong lender relationships. The outlook remains positive, supported by housing market fundamentals and the firm’s ability to navigate regulatory changes. However, rising interest rates and economic uncertainty could pose near-term challenges.

Sources

Company filings (10-K), investor presentations

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