investorscraft@gmail.com

Intrinsic ValueWhite Mountains Insurance Group, Ltd. (WTM)

Previous Close$2,044.93
Intrinsic Value
Upside potential
Previous Close
$2,044.93

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

White Mountains Insurance Group, Ltd. operates as a specialty insurance and reinsurance provider, focusing on niche markets with tailored risk solutions. The company generates revenue through underwriting premiums and investment income, leveraging its expertise in property and casualty insurance, as well as reinsurance segments. Its diversified portfolio includes both short-tail and long-tail lines, allowing it to balance risk exposure while capitalizing on underwriting opportunities in underserved markets. White Mountains differentiates itself through disciplined underwriting, strategic acquisitions, and partnerships with managing general agents (MGAs) to expand its market reach. The firm maintains a conservative yet opportunistic approach, targeting profitable growth in specialized insurance sectors such as commercial auto, professional liability, and catastrophe reinsurance. Its market position is reinforced by a strong balance sheet and a reputation for operational efficiency, enabling it to compete effectively against larger, more diversified insurers. The company’s focus on underwriting profitability over top-line growth positions it as a stable player in the insurance industry, with a commitment to long-term value creation.

Revenue Profitability And Efficiency

White Mountains reported revenue of $15.8 million for the period, with net income reaching $227.4 million, reflecting strong underwriting discipline and investment performance. Diluted EPS stood at $25.47, highlighting efficient capital allocation. Operating cash flow was robust at $586.8 million, underscoring the company’s ability to convert underwriting profits into cash. The absence of capital expenditures suggests a lean operational model focused on financial flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin, driven by prudent risk selection and investment strategies. With no reported capital expenditures, White Mountains demonstrates high capital efficiency, reinvesting cash flows into underwriting growth or shareholder returns. The diluted EPS of $25.47 reflects effective use of equity, supported by a disciplined approach to capital management.

Balance Sheet And Financial Health

White Mountains maintains a solid balance sheet, with cash and equivalents of $252.3 million providing liquidity. Total debt of $562.5 million appears manageable relative to equity and operating cash flows. The company’s financial health is further supported by strong operating cash flow, indicating sustainable leverage levels and capacity to meet obligations.

Growth Trends And Dividend Policy

Growth trends are likely driven by underwriting expansion and strategic acquisitions, though specific organic growth metrics are not provided. The company pays a dividend of $1 per share, signaling a commitment to returning capital to shareholders while retaining flexibility for reinvestment. This balanced approach aligns with its focus on long-term value creation.

Valuation And Market Expectations

The company’s valuation reflects its earnings power and disciplined underwriting, with a diluted EPS of $25.47 suggesting strong profitability. Market expectations likely center on sustained underwriting margins and investment performance, given its niche focus and conservative risk management. The absence of capital expenditures may also signal efficient capital deployment, supporting premium valuations.

Strategic Advantages And Outlook

White Mountains’ strategic advantages include its niche market expertise, disciplined underwriting, and strong balance sheet. The outlook remains positive, with opportunities for growth in specialty insurance and reinsurance markets. Its ability to generate consistent cash flow and maintain profitability positions it well for sustained performance, though macroeconomic and catastrophic risks remain key monitorables.

Sources

Company filings, CIK 0000776867

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