investorscraft@gmail.com

Intrinsic ValueUNIQA Insurance Group AG (UN9.DE)

Previous Close15.70
Intrinsic Value
Upside potential
Previous Close
15.70

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

UNIQA Insurance Group AG is a diversified insurance provider operating primarily in Austria and Central and Eastern Europe, offering a broad portfolio of life, health, property, casualty, and specialty insurance products. The company serves customers through multiple distribution channels, including direct sales, brokers, and bancassurance, ensuring a diversified revenue stream. With a history dating back to 1811, UNIQA has established a strong regional presence, leveraging its deep market knowledge and long-standing customer relationships to maintain competitive positioning. The company operates in three segments—UNIQA Austria, UNIQA International, and Reinsurance—allowing it to balance domestic stability with growth opportunities in emerging European markets. Its reinsurance segment further diversifies risk exposure while contributing to earnings stability. UNIQA’s multi-channel distribution strategy enhances accessibility, catering to both retail and corporate clients. The company’s focus on digital transformation and operational efficiency supports its ability to adapt to evolving customer preferences and regulatory demands in the insurance sector.

Revenue Profitability And Efficiency

UNIQA reported revenue of €5.70 billion for the latest fiscal period, with net income of €347.6 million, reflecting a disciplined underwriting approach and cost management. The diluted EPS of €1.13 indicates steady profitability, supported by €580.7 million in operating cash flow. Capital expenditures of -€160.6 million suggest prudent reinvestment in technology and operational infrastructure to sustain efficiency gains.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified insurance portfolio and reinsurance operations, which mitigate volatility. A beta of 0.776 indicates lower market sensitivity compared to broader financials, reflecting stable cash flows. The operating cash flow-to-revenue ratio of approximately 10.2% demonstrates effective capital deployment, though further efficiency improvements could enhance returns.

Balance Sheet And Financial Health

UNIQA maintains a solid balance sheet with €637.1 million in cash and equivalents, providing liquidity against €1.59 billion in total debt. The debt level appears manageable given the company’s cash-generative insurance operations. The capital structure supports ongoing underwriting capacity and potential strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

Growth is likely driven by regional expansion and product diversification, particularly in Central and Eastern Europe. The dividend payout of €0.57 per share reflects a commitment to shareholder returns, with a yield that aligns with industry peers. Future dividend sustainability will depend on underwriting performance and investment income stability.

Valuation And Market Expectations

With a market capitalization of €3.68 billion, UNIQA trades at a valuation reflective of its regional market position and steady earnings profile. Investors likely price in moderate growth expectations, balanced by the company’s defensive characteristics as an insurance provider in stable European markets.

Strategic Advantages And Outlook

UNIQA’s strategic advantages include its entrenched market position, multi-channel distribution, and reinsurance diversification. The outlook remains stable, supported by digital initiatives and disciplined risk management. However, competitive pressures and regulatory changes in European insurance markets warrant ongoing monitoring.

Sources

Company filings, market data

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