investorscraft@gmail.com

Intrinsic ValueSCOR Se (SCR.PA)

Previous Close27.50
Intrinsic Value
Upside potential
Previous Close
27.50

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

SCOR SE is a leading global reinsurer operating across life and non-life segments, serving clients in Europe, the Middle East, Africa, the Americas, and Asia Pacific. The company’s SCOR Global P&C segment specializes in property, casualty, and specialty reinsurance, including niche areas like cyber risk and environmental liability, while its SCOR Global Life segment focuses on mortality, longevity, and financial solutions tailored to insurers and pension funds. SCOR’s diversified portfolio and strong underwriting expertise position it as a key player in the reinsurance market, balancing traditional risk transfer with innovative financial products. The firm’s geographic and product diversification mitigates concentration risks, and its asset management activities complement its core reinsurance operations. With a 50-year legacy, SCOR maintains a competitive edge through technical excellence, strategic partnerships, and a client-centric approach, though it faces intense competition from larger peers like Munich Re and Swiss Re.

Revenue Profitability And Efficiency

SCOR reported revenue of €12.99 billion for the period, reflecting its broad reinsurance portfolio. Net income stood at a modest €4 million, with diluted EPS of €0.022, indicating margin pressures likely from claims volatility or pricing competition. Operating cash flow of €903 million demonstrates solid cash generation, though capital expenditures of -€28 million suggest limited reinvestment in physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by the thin net income relative to revenue. However, its ability to generate €903 million in operating cash flow highlights efficient premium collection and claims management. The life and P&C segments’ combined scale likely contributes to capital efficiency, though further details on underwriting margins would clarify profitability drivers.

Balance Sheet And Financial Health

SCOR’s balance sheet shows €2.11 billion in cash and equivalents against €3.56 billion in total debt, indicating moderate leverage. The liquidity position appears adequate, but debt levels warrant monitoring given the cyclical nature of reinsurance. The firm’s solvency metrics, though undisclosed here, are critical for assessing its ability to absorb large claims.

Growth Trends And Dividend Policy

Growth trends are unclear without prior-year comparisons, but the €1.8 dividend per share suggests a commitment to shareholder returns. Reinsurers like SCOR often prioritize dividends over aggressive growth, balancing capital retention for solvency with payouts. The longevity and specialty P&C segments may offer incremental growth opportunities in a hardening market.

Valuation And Market Expectations

With a market cap of €5.09 billion and a beta of 0.855, SCOR trades with lower volatility than the broader market, typical for reinsurers. The muted EPS and net income may weigh on valuation multiples, though the dividend yield could appeal to income-focused investors awaiting a pricing cycle upturn.

Strategic Advantages And Outlook

SCOR’s strengths lie in its global footprint, technical underwriting, and diversified product mix. Challenges include competitive pressures and catastrophic loss exposure. A focus on specialty lines and longevity solutions could differentiate its offerings, but macroeconomic and regulatory risks remain key watchpoints for 2024.

Sources

Company description, financial data from public filings (likely annual report), market data from exchange.

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