Previous Close | $261.66 |
Intrinsic Value | $1,380.09 |
Upside potential | +427% |
Data is not available at this time.
The Progressive Corporation operates as a leading provider of personal and commercial auto insurance, specialty property-casualty products, and other niche insurance solutions in the U.S. The company generates revenue primarily through underwriting premiums, with a diversified portfolio spanning auto, home, and commercial lines. Progressive distinguishes itself through its data-driven underwriting approach, usage-based insurance programs like Snapshot, and a strong direct-to-consumer digital platform, which enhances customer acquisition and retention. The firm competes in a highly fragmented industry, leveraging its brand recognition, pricing agility, and claims efficiency to maintain a top-three market position in U.S. auto insurance. Its focus on telematics and AI-driven risk assessment reinforces its reputation as an innovator in the sector.
Progressive reported $75.3 billion in revenue for FY 2024, with net income of $8.5 billion, reflecting robust underwriting discipline and investment income. Diluted EPS stood at $14.40, supported by a 11.3% net margin. Operating cash flow reached $15.1 billion, while capital expenditures were modest at $285 million, indicating efficient capital deployment. The company’s combined ratio, a key metric for insurers, remains competitive due to prudent risk management.
Progressive’s earnings power is underscored by its ability to consistently generate underwriting profits and investment income. The firm’s return on equity (ROE) is industry-leading, driven by premium growth and low loss ratios. Its capital efficiency is evident in its ability to scale operations without significant increases in overhead, supported by technology-driven automation and a lean operational structure.
The company maintains a solid balance sheet with $143 million in cash and equivalents and $6.9 billion in total debt, reflecting a conservative leverage profile. Progressive’s strong liquidity position and disciplined underwriting ensure it can meet claims obligations while funding growth initiatives. Its debt-to-equity ratio remains within manageable limits, aligning with industry standards for financial stability.
Progressive has demonstrated consistent premium growth, benefiting from market share gains and pricing power. The company pays a dividend of $1.16 per share, offering a modest yield, with a focus on reinvesting profits into technology and expansion. Its growth strategy emphasizes digital transformation, geographic expansion, and product diversification to sustain long-term revenue increases.
The market values Progressive at a premium relative to peers, reflecting its earnings consistency and innovation leadership. Investors anticipate sustained growth in premiums and underwriting margins, supported by its tech-enabled distribution model. The stock’s valuation multiples align with its historical performance and sector outlook.
Progressive’s strategic advantages include its data analytics capabilities, strong brand, and scalable digital platform. The company is well-positioned to capitalize on industry trends like telematics and AI-driven underwriting. Near-term challenges include competitive pricing and catastrophic loss exposure, but its agile operating model and customer-centric approach provide resilience. The long-term outlook remains positive, driven by innovation and market expansion.
10-K filings, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |