investorscraft@gmail.com

Intrinsic ValueOxbridge Re Holdings Limited (OXBR)

Previous Close$1.05
Intrinsic Value
Upside potential
Previous Close
$1.05

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

Oxbridge Re Holdings Limited operates as a specialty property and casualty reinsurer, primarily focusing on underwriting reinsurance contracts for regional insurers in the Gulf Coast region of the United States. The company’s core revenue model is driven by premiums earned from reinsurance policies, which provide coverage for catastrophic events such as hurricanes and floods. Oxbridge Re differentiates itself by offering tailored reinsurance solutions to smaller insurers, leveraging its underwriting expertise and localized risk assessment capabilities. The reinsurance sector is highly competitive, dominated by global players, but Oxbridge Re carves a niche by addressing underserved regional markets. Its market positioning is bolstered by a selective underwriting approach, aiming to balance risk and profitability. However, the company’s limited scale and geographic concentration expose it to volatility from catastrophic events, which can significantly impact financial performance. Despite these challenges, Oxbridge Re maintains a focused strategy, targeting profitable segments while managing exposure to large-scale disasters.

Revenue Profitability And Efficiency

Oxbridge Re reported revenue of $546,000 for the period, with a net loss of $1.76 million, reflecting challenges in underwriting profitability. The diluted EPS of -$0.29 underscores the pressure on earnings, while operating cash flow was negative at $1.23 million, indicating cash burn. The absence of capital expenditures suggests a lean operational structure, but the negative cash flow highlights inefficiencies in converting premiums into sustainable profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its limited premium base and exposure to catastrophic risks, as evidenced by the net loss. Capital efficiency appears weak, with negative operating cash flow and minimal reinvestment. The lack of significant capital expenditures suggests a conservative approach, but the recurring losses raise questions about the sustainability of its underwriting model without improved risk-adjusted returns.

Balance Sheet And Financial Health

Oxbridge Re’s balance sheet shows $2.14 million in cash and equivalents against $266,000 in total debt, indicating a strong liquidity position with low leverage. However, the negative net income and cash flow trends could strain liquidity over time if not addressed. The absence of dividends aligns with the need to preserve capital amid operational challenges.

Growth Trends And Dividend Policy

Growth trends are muted, with limited revenue and persistent losses. The company has not declared dividends, reflecting a focus on capital retention rather than shareholder returns. Given the cyclical nature of reinsurance, Oxbridge Re’s growth prospects depend on its ability to expand its underwriting portfolio while managing catastrophic risk exposure more effectively.

Valuation And Market Expectations

The market likely discounts Oxbridge Re’s valuation due to its small scale, operational losses, and niche focus. Investors may view the stock as speculative, given the volatility inherent in the reinsurance sector and the company’s inconsistent profitability. The lack of dividends further reduces its appeal to income-focused investors.

Strategic Advantages And Outlook

Oxbridge Re’s strategic advantage lies in its specialized underwriting expertise for regional risks, but its outlook remains uncertain due to profitability challenges. The company must demonstrate improved underwriting discipline and risk management to stabilize earnings. Long-term success hinges on expanding its market reach while maintaining prudent capital allocation, though execution risks persist in a competitive and catastrophe-prone industry.

Sources

10-K filing, company disclosures

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