investorscraft@gmail.com

Intrinsic ValueUniversal Insurance Holdings, Inc. (UVE)

Previous Close$33.36
Intrinsic Value
Upside potential
Previous Close
$33.36

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

Universal Insurance Holdings, Inc. operates as a vertically integrated insurance holding company specializing in property and casualty insurance, primarily in the U.S. residential market. The company underwrites, services, and manages claims through its subsidiaries, offering homeowners, renters, and other property-related insurance products. UVE’s revenue model is driven by premiums collected from policyholders, supplemented by investment income on its float. The company focuses on catastrophe-prone regions, particularly Florida, where it maintains a strong regional presence. Its vertically integrated structure allows for cost control and operational efficiency, though it also exposes the firm to heightened underwriting risks from natural disasters. UVE competes with larger national insurers but differentiates itself through localized underwriting expertise and a direct-to-consumer distribution strategy. Market positioning remains niche, balancing growth in targeted geographies with prudent risk management to mitigate volatility from catastrophic events.

Revenue Profitability And Efficiency

For FY 2024, UVE reported revenue of $1.52 billion, with net income of $58.9 million, reflecting a diluted EPS of $2.01. Operating cash flow stood at $137.4 million, while capital expenditures were modest at $7.4 million. The company’s profitability metrics indicate disciplined underwriting and expense management, though its exposure to catastrophic risks necessitates robust reinsurance strategies to stabilize earnings.

Earnings Power And Capital Efficiency

UVE’s earnings power is tied to its ability to generate underwriting profits and investment income. The company’s capital efficiency is supported by its vertically integrated model, which reduces reliance on third-party administrators. However, its concentrated geographic footprint and reliance on reinsurance may pressure returns during high-loss periods, requiring careful capital allocation to sustain long-term growth.

Balance Sheet And Financial Health

As of FY 2024, UVE held $262.1 million in cash and equivalents, with total debt of $101.2 million. The balance sheet reflects a conservative leverage profile, providing flexibility to absorb claims volatility. Liquidity appears adequate, though reinsurance recoverables and reserve adequacy remain critical to financial stability given the company’s catastrophe exposure.

Growth Trends And Dividend Policy

UVE’s growth is tempered by its focus on high-risk markets, with premium growth dependent on pricing cycles and regulatory approvals. The company paid a dividend of $0.48 per share, signaling a commitment to shareholder returns, though payout ratios remain moderate to preserve capital for underwriting needs. Strategic expansion into less volatile regions could diversify growth drivers.

Valuation And Market Expectations

The market likely prices UVE at a discount to broader insurers due to its niche focus and catastrophe risk. Valuation multiples may reflect skepticism around earnings consistency, though disciplined underwriting and reinsurance strategies could support re-rating if loss trends stabilize.

Strategic Advantages And Outlook

UVE’s localized expertise and integrated model provide cost advantages, but its outlook hinges on managing catastrophe exposure and regulatory dynamics. Success will depend on balancing growth in targeted markets with risk mitigation, while technological investments could enhance underwriting precision. Long-term prospects remain tied to its ability to navigate an increasingly volatile climate landscape.

Sources

Company filings (10-K), investor presentations

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