investorscraft@gmail.com

Intrinsic ValueRadian Group Inc. (RDN)

Previous Close$32.90
Intrinsic Value
Upside potential
Previous Close
$32.90

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

Radian Group Inc. operates as a specialty insurance provider, primarily focusing on private mortgage insurance (MI) and risk management services in the U.S. housing market. The company’s core revenue model is driven by premiums from mortgage insurance policies, which protect lenders against borrower defaults, alongside fee-based services such as mortgage credit analytics and risk assessment. Radian’s offerings cater to residential mortgage lenders, government-sponsored enterprises, and institutional investors, positioning it as a key facilitator of homeownership accessibility. The company competes in a concentrated market dominated by a few major players, leveraging its underwriting expertise, diversified product suite, and strong relationships with lenders to maintain a competitive edge. Radian’s market position is reinforced by its ability to adapt to regulatory changes and housing market cycles, ensuring resilience amid economic fluctuations. Its focus on high-credit-quality borrowers and risk mitigation strategies further strengthens its industry standing.

Revenue Profitability And Efficiency

Radian reported revenue of $1.29 billion for FY 2024, with net income of $604.4 million, reflecting robust profitability. Diluted EPS stood at $3.92, indicating strong earnings per share performance. However, operating cash flow was negative at -$663.6 million, which may warrant further scrutiny into working capital movements or one-time adjustments. The absence of capital expenditures suggests a capital-light operational model, typical for insurance firms.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin of approximately 47%, highlighting efficient cost management and premium pricing. Radian’s capital efficiency is underscored by its ability to generate substantial profits without significant reinvestment needs, as indicated by zero capital expenditures. This aligns with its asset-light structure, where underwriting discipline and risk selection drive returns.

Balance Sheet And Financial Health

Radian’s balance sheet shows $38.8 million in cash and equivalents against total debt of $2.34 billion, suggesting a leveraged but manageable position. The debt level is typical for insurers leveraging float capital. The absence of detailed liquidity metrics necessitates caution, but the company’s profitability and industry position imply stable financial health.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the dividend payout of $0.99 per share signals a shareholder-friendly policy, with a yield likely appealing to income-focused investors. The company’s ability to sustain dividends will depend on underwriting performance and housing market stability, both of which appear favorable given recent profitability.

Valuation And Market Expectations

With a market cap derived from 152.5 million shares outstanding and a strong EPS, Radian’s valuation likely reflects investor confidence in its earnings stability and niche market position. The P/E ratio, inferred from EPS, suggests a reasonable valuation, though comparative industry metrics would provide fuller context.

Strategic Advantages And Outlook

Radian’s strategic advantages lie in its specialized underwriting expertise and entrenched lender relationships, which buffer against competition. The outlook remains positive, supported by steady housing demand and regulatory tailwinds, though macroeconomic risks like interest rate volatility could pose challenges. Its focus on high-quality risk selection positions it well for sustained performance.

Sources

Company filings (10-K), 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