investorscraft@gmail.com

Intrinsic Value of The Progressive Corporation (PGR)

Previous Close$261.66
Intrinsic Value
Upside potential
Previous Close
$261.66

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And 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.

Sources

10-K filings, company 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