investorscraft@gmail.com

Intrinsic ValueRoot, Inc. (ROOT)

Previous Close$62.15
Intrinsic Value
Upside potential
Previous Close
$62.15

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

Root, Inc. operates as a technology-driven insurance company, leveraging data science and machine learning to personalize auto insurance premiums based on individual driving behavior. The company primarily generates revenue through underwriting auto insurance policies, with a focus on usage-based pricing models that differentiate it from traditional insurers. Root’s direct-to-consumer approach eliminates agent commissions, reducing overhead costs while targeting tech-savvy drivers seeking fairer pricing. The company competes in the highly fragmented U.S. auto insurance market, where it positions itself as a disruptor by emphasizing transparency and dynamic pricing. Its proprietary telematics platform analyzes real-time driving data to assess risk more accurately than conventional methods. While Root has gained traction among younger demographics, it faces intense competition from established insurers and insurtech peers. The company’s ability to scale its technology and maintain underwriting discipline will be critical to sustaining its niche in the evolving insurance landscape.

Revenue Profitability And Efficiency

Root reported revenue of $1.18 billion for FY 2024, with net income of $30.9 million, reflecting a return to profitability after prior periods of losses. Diluted EPS stood at $1.82, supported by disciplined underwriting and cost management. Operating cash flow was robust at $195.7 million, while minimal capital expenditures of $0.4 million indicate a capital-light business model focused on technology scalability.

Earnings Power And Capital Efficiency

The company’s profitability metrics demonstrate improved earnings power, driven by premium growth and risk selection enhancements. Root’s capital efficiency is evident in its low capex requirements and ability to generate positive operating cash flow. The firm’s technology stack allows for scalable underwriting without significant incremental costs, contributing to margin expansion potential.

Balance Sheet And Financial Health

Root maintains a solid liquidity position with $599.3 million in cash and equivalents against $200.1 million of total debt, providing flexibility to fund operations and growth initiatives. The conservative leverage profile and strong cash reserves position the company to weather volatility in claims experience while investing in product and geographic expansion.

Growth Trends And Dividend Policy

Growth is primarily driven by policy count expansion and pricing optimization, with no current dividend payments as the company reinvests cash flows into technology and market penetration. Root’s focus on telematics-based underwriting aligns with broader industry shifts toward usage-based insurance, though growth rates may moderate as the business matures.

Valuation And Market Expectations

The market appears to be pricing Root as a growth-oriented insurtech, with valuation multiples reflecting expectations for continued premium growth and margin improvement. Investor focus remains on the sustainability of underwriting profits and the company’s ability to gain share in a competitive market without compromising risk selection.

Strategic Advantages And Outlook

Root’s key advantage lies in its data-driven underwriting platform, which enables more precise pricing than traditional actuarial models. The outlook hinges on execution in scaling the technology while maintaining underwriting discipline. Challenges include regulatory hurdles in new states and competition from both legacy insurers and digital-native peers. Success will depend on balancing growth with profitability in coming years.

Sources

Company filings, 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