investorscraft@gmail.com

Intrinsic ValueSafety Insurance Group, Inc. (SAFT)

Previous Close$73.94
Intrinsic Value
Upside potential
Previous Close
$73.94

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

Safety Insurance Group, Inc. operates as a regional property and casualty insurance provider, primarily serving personal and commercial auto, homeowners, and business liability markets in Massachusetts, New Hampshire, and Maine. The company generates revenue through underwriting premiums, leveraging localized risk assessment and competitive pricing strategies. Its market position is reinforced by strong brand recognition in its core regions, where it competes with both national insurers and regional peers. Safety Insurance differentiates itself through tailored coverage options and a focus on customer service, maintaining a stable book of business in a highly regulated and competitive industry. The company’s underwriting discipline and selective risk appetite contribute to its resilience in fluctuating market conditions.

Revenue Profitability And Efficiency

In FY 2024, Safety Insurance reported revenue of $78.2 million, with net income of $70.7 million, reflecting disciplined underwriting and expense management. Diluted EPS stood at $4.83, demonstrating consistent profitability. Operating cash flow was robust at $128.7 million, supported by premium collections and investment income. Capital expenditures were modest at $4.4 million, indicating efficient capital deployment in technology and operational infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by a balanced mix of underwriting income and investment returns. With a conservative investment portfolio and prudent risk selection, Safety Insurance maintains stable margins. Its capital efficiency is evident in its ability to generate strong cash flows relative to its equity base, supporting shareholder returns and organic growth initiatives without excessive leverage.

Balance Sheet And Financial Health

Safety Insurance’s balance sheet remains solid, with $59.0 million in cash and equivalents and total debt of $45.7 million, reflecting a manageable leverage ratio. The company’s liquidity position is sufficient to cover claims and operational needs, while its conservative investment strategy mitigates exposure to market volatility. Financial health is further reinforced by consistent underwriting profitability and a strong regulatory capital position.

Growth Trends And Dividend Policy

Growth has been steady, driven by regional market penetration and selective premium rate adjustments. The company’s dividend policy is shareholder-friendly, with a dividend per share of $3.6, reflecting a commitment to returning capital. While growth opportunities are tempered by market saturation in core regions, Safety Insurance focuses on underwriting quality and operational efficiency to sustain earnings.

Valuation And Market Expectations

The market values Safety Insurance for its stable earnings and regional focus, with a P/E ratio reflecting its niche positioning. Investor expectations center on consistent dividend payouts and disciplined underwriting, rather than aggressive growth. The stock’s valuation aligns with peers in the regional insurance sector, trading at a modest premium due to its reliable performance.

Strategic Advantages And Outlook

Safety Insurance’s strategic advantages include deep regional expertise, a loyal customer base, and a conservative underwriting approach. The outlook remains stable, with opportunities to expand product offerings and enhance digital capabilities. Challenges include competitive pressures and regulatory changes, but the company’s disciplined operations position it well for sustained profitability.

Sources

10-K filing, company investor relations

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