investorscraft@gmail.com

Intrinsic ValueR&Q Insurance Holdings Ltd. (RQIH.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

R&Q Insurance Holdings Ltd. is a Bermuda-based specialty non-life insurer focused on acquiring and managing discontinued insurance books and providing restructuring solutions in the US and Europe. The company operates through two core segments: legacy insurance (run-off acquisitions) and program management, serving as an intermediary between MGAs and capital providers. Its expertise in legacy liabilities and niche underwriting allows it to offer tailored solutions like portfolio transfers, reinsurance, and SIR/deductible reimbursements, positioning it as a consolidator in the fragmented run-off market. The firm’s dual revenue model—earning fees from program management and underwriting profits from legacy portfolios—provides diversification, though exposure to long-tail liabilities requires robust actuarial oversight. R&Q competes with larger legacy specialists but differentiates through its integrated approach, combining run-off expertise with active underwriting support for niche programs.

Revenue Profitability And Efficiency

In FY 2022, R&Q reported revenue of £80.8 million (GBp) but a net loss of £297 million, driven by adverse reserve developments in legacy portfolios. The negative EPS of -0.91 reflects these challenges, though operating cash flow of £233.4 million suggests liquidity from portfolio management. Capital expenditures were minimal (£0.3 million), indicating a capital-light model focused on financial restructuring rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by legacy liabilities, as evidenced by the FY 2022 loss. However, positive operating cash flow highlights efficient monetization of run-off portfolios. Debt of £350.3 million against cash of £316.1 million signals leverage, but the lack of dividends preserves capital for restructuring and growth initiatives.

Balance Sheet And Financial Health

R&Q’s balance sheet shows £316.1 million in cash against £350.3 million in total debt, indicating moderate leverage. The absence of dividends and focus on run-off acquisitions suggest a strategy prioritizing solvency over shareholder returns. The negative net income raises concerns about reserve adequacy, requiring close monitoring of legacy claims.

Growth Trends And Dividend Policy

Growth is driven by acquisitions of run-off books, though FY 2022’s losses underscore execution risks. The company suspended dividends (0 GBp per share) to conserve capital, aligning with its focus on scaling legacy operations. Future trends hinge on disciplined underwriting and successful integration of acquired portfolios.

Valuation And Market Expectations

With a market cap of £280.1 million and negative earnings, valuation relies on long-term run-off monetization potential. The low beta (0.602) suggests muted sensitivity to market swings, but investor confidence depends on improved reserve management and profitability.

Strategic Advantages And Outlook

R&Q’s niche expertise in legacy insurance and program management provides a competitive edge, but its outlook is tempered by FY 2022’s losses. Strategic success hinges on stabilizing legacy reserves and expanding fee-based program services. Regulatory expertise in cross-border insurance transfers remains a key advantage in consolidating the run-off market.

Sources

Company description, FY 2022 financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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