Previous Close | $32.95 |
Intrinsic Value | $154.05 |
Upside potential | +368% |
Data is not available at this time.
TWFG, Inc. operates as an insurance brokerage firm specializing in commercial and personal insurance solutions. The company generates revenue primarily through commissions and fees earned from underwriting policies across property, casualty, and specialty lines. Positioned in the fragmented U.S. insurance brokerage sector, TWFG differentiates itself through a hybrid model combining digital platforms with localized agent expertise, targeting mid-market clients and niche segments. Its competitive edge lies in scalable technology integration and a decentralized distribution network, allowing it to capture regional market share while maintaining cost efficiency. The firm’s growth strategy emphasizes organic expansion and selective acquisitions to consolidate its presence in high-growth geographies.
TWFG reported $193.7 million in revenue for FY 2024, with net income of $2.7 million, reflecting a narrow net margin of 1.4%. Diluted EPS stood at $0.18, indicating modest profitability. Operating cash flow of $40.5 million suggests healthy liquidity generation, though capital expenditures of $3.2 million highlight restrained reinvestment. The firm’s efficiency metrics remain under pressure from commission-driven cost structures.
The company’s earnings power is constrained by its low net margin, though robust operating cash flow signals underlying cash generation capability. Capital efficiency appears moderate, with limited capex relative to cash reserves. The absence of dividends suggests a focus on retaining earnings for growth initiatives or debt management, aligning with its acquisition-driven expansion strategy.
TWFG maintains a strong liquidity position with $195.8 million in cash and equivalents against $10.3 million in total debt, yielding a conservative leverage profile. The debt-to-equity ratio is negligible, reflecting minimal financial risk. This balance sheet strength provides flexibility for strategic investments or weathering cyclical downturns in the insurance brokerage industry.
Revenue growth trends are undisclosed, but the firm’s capital allocation prioritizes reinvestment over shareholder payouts, as evidenced by its zero dividend policy. The focus on organic and inorganic expansion suggests a growth-oriented trajectory, though scalability challenges in commission-based models may temper long-term margins.
With a diluted EPS of $0.18 and no dividend yield, market expectations likely hinge on TWFG’s ability to scale profitably. The firm’s valuation may reflect its niche positioning and balance sheet strength, though investor sentiment could be cautious given thin margins in a competitive brokerage landscape.
TWFG’s hybrid technology-agent model and decentralized network provide resilience against pure digital disruptors. Near-term opportunities include cross-selling and geographic expansion, while rising interest rates could bolster investment income. However, margin compression from carrier pricing pressures remains a key risk. The outlook is cautiously optimistic, contingent on execution in acquisitions and technology adoption.
Company filings, CIK 0002007596
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |