investorscraft@gmail.com

Intrinsic ValueMünchener Rückversicherungs-Gesellschaft AG in München (MUV2.SW)

Previous CloseCHF470.90
Intrinsic Value
Upside potential
Previous Close
CHF470.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Münchener Rückversicherungs-Gesellschaft AG (Munich Re) is a global leader in reinsurance and primary insurance, operating through five key segments: Life and Health Reinsurance, Property-Casualty Reinsurance, and ERGO-branded primary insurance divisions in Germany and internationally. The company specializes in transferring and mitigating risks for insurers and corporate clients, leveraging advanced data analytics, AI-driven underwriting (e.g., Vahana AI), and parametric solutions for emerging risks like cyber and climate-related perils. Its ERGO unit provides direct insurance products, creating a diversified revenue stream. Munich Re holds a dominant position in the reinsurance market, supported by its 140-year legacy, strong capital base, and expertise in complex risks such as natural catastrophes, industrial projects, and space insurance. The firm differentiates itself through innovation (e.g., REALYTIX ZERO for geospatial risk) and a global footprint, serving clients in over 30 countries. Its dual focus on traditional reinsurance and digital transformation allows it to maintain pricing power in a cyclical industry while capturing growth in specialty lines.

Revenue Profitability And Efficiency

In FY 2023, Munich Re reported CHF 60.1 billion in revenue, with net income of CHF 4.6 billion, reflecting a robust 7.7% net margin. The company generated CHF 2.5 billion in operating cash flow, though capital expenditures of CHF -346 million indicate ongoing investments in technology and analytics capabilities. Diluted EPS stood at CHF 33.87, demonstrating efficient capital allocation across its diversified business lines.

Earnings Power And Capital Efficiency

Munich Re's earnings are underpinned by disciplined underwriting and a balanced portfolio mix, with reinsurance contributing stable cash flows and ERGO's primary insurance operations adding premium growth. The firm's low beta (0.847) suggests earnings resilience despite market volatility. Its focus on high-margin specialty lines (e.g., cyber, parametric insurance) enhances return on equity, though specific ROE figures are not disclosed in the provided data.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CHF 8.6 billion in cash and equivalents against CHF 4.7 billion of total debt, reflecting a conservative leverage profile. This solid balance sheet supports its AA-rated creditworthiness and ability to absorb large catastrophe losses, a critical advantage in the reinsurance sector.

Growth Trends And Dividend Policy

Munich Re has consistently returned capital to shareholders, with a 2023 dividend of CHF 14.67 per share. Growth is driven by expansion in digital insurance solutions and emerging markets, though reinsurance pricing cycles may cause periodic volatility. The firm's 135.98 million outstanding shares suggest a commitment to balanced buyback and dividend policies.

Valuation And Market Expectations

At a CHF 58.7 billion market cap, Munich Re trades at ~12.7x 2023 earnings, aligning with peers given its market leadership and diversified model. Investors likely price in continued margin stability from its technical underwriting expertise and ERGO's contribution to earnings diversification.

Strategic Advantages And Outlook

Munich Re's competitive edge lies in its risk modeling capabilities, global diversification, and ERGO's integrated primary insurance platform. Near-term challenges include climate-related loss trends and AI disruption, but its investments in Insure AI and parametric products position it well for structural industry shifts. The firm's outlook remains positive, supported by hardening reinsurance rates and growth in alternative risk transfer solutions.

Sources

Company annual reports, Bloomberg market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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