investorscraft@gmail.com

Intrinsic ValueNI Holdings, Inc. (NODK)

Previous Close$13.35
Intrinsic Value
Upside potential
Previous Close
$13.35

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

NI Holdings, Inc. operates as a property and casualty insurance holding company, primarily serving the non-standard auto insurance market through its subsidiaries. The company focuses on underwriting personal and commercial automobile insurance, offering coverage to high-risk drivers who may not qualify for standard policies. Its revenue model is driven by premiums collected from policyholders, with profitability hinging on effective risk assessment and claims management. NI Holdings operates in a competitive niche, where pricing accuracy and operational efficiency are critical to maintaining margins. The non-standard auto insurance sector is characterized by higher volatility due to the risk profile of insured drivers, requiring disciplined underwriting and cost control. NI Holdings differentiates itself through localized underwriting expertise and a focus on underserved markets, though it faces intense competition from larger insurers with broader product portfolios.

Revenue Profitability And Efficiency

In FY 2024, NI Holdings reported revenue of $325.2 million but recorded a net loss of $6.1 million, reflecting challenges in underwriting performance. The diluted EPS of -$0.29 underscores profitability pressures, likely tied to elevated claims or pricing competition. Operating cash flow of $38.5 million suggests the core business remains cash-generative, while modest capital expenditures of -$991,000 indicate limited reinvestment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings volatility, likely influenced by claims frequency or severity in the non-standard auto segment. The absence of debt and $50.9 million in cash equivalents provides financial flexibility, but the lack of profitability raises questions about sustainable capital efficiency. The company’s ability to improve underwriting discipline will be critical to restoring earnings power.

Balance Sheet And Financial Health

NI Holdings maintains a debt-free balance sheet with $50.9 million in cash and equivalents, signaling strong liquidity. The lack of leverage reduces financial risk, though the FY 2024 net loss may pressure capital reserves if sustained. The company’s conservative capital structure aligns with the cyclical nature of the insurance industry, but profitability recovery is needed to ensure long-term stability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the net loss suggests operational headwinds. The company did not pay dividends in FY 2024, consistent with its focus on preserving capital amid profitability challenges. Future growth may depend on underwriting improvements or expansion into adjacent insurance markets, though execution risks remain elevated in the near term.

Valuation And Market Expectations

The market likely prices NI Holdings at a discount due to its unprofitability and exposure to the volatile non-standard auto segment. Investors may demand clearer signs of underwriting turnaround or margin stabilization before assigning higher valuation multiples. The absence of debt and solid cash reserves could provide a floor for valuation if earnings stabilize.

Strategic Advantages And Outlook

NI Holdings’ niche focus and localized underwriting approach offer differentiation, but profitability challenges temper its competitive position. The outlook hinges on claims management and pricing discipline in a tough market. Success will require balancing growth with risk control, while the debt-free structure provides resilience. Near-term performance will likely dictate investor confidence in its long-term trajectory.

Sources

Company filings (10-K), CIK 0001681206

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