investorscraft@gmail.com

Intrinsic ValueHannover Rück SE (HNR1.DE)

Previous Close238.80
Intrinsic Value
Upside potential
Previous Close
238.80

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

Hannover Rück SE is a leading global reinsurer operating in both Property & Casualty (P&C) and Life & Health (L&H) segments. The company specializes in underwriting complex risks, offering tailored solutions such as catastrophe XL, structured reinsurance, and insurance-linked securities. Its diversified portfolio spans aviation, marine, agriculture, and credit risks, alongside innovative financial solutions like embedded value monetization. Hannover Rück leverages deep actuarial expertise and a strong balance sheet to serve insurers seeking capital relief or risk transfer. As a subsidiary of Talanx AG, it benefits from group synergies while maintaining underwriting discipline. The reinsurance sector remains cyclical, but Hannover Rück’s conservative risk appetite and global footprint position it as a stable counterparty. Its niche capabilities in specialty lines and ILS distinguish it from broader competitors. The firm’s Hanover headquarters and EU regulatory base provide stability amid market volatility, though exposure to natural catastrophes requires robust capital management.

Revenue Profitability And Efficiency

Hannover Rück reported EUR 23.0 billion in revenue for FY 2024, with net income of EUR 2.3 billion, reflecting disciplined underwriting and investment performance. The diluted EPS of EUR 19.31 underscores earnings consistency. Operating cash flow of EUR 5.7 billion indicates strong premium conversion, while negligible capital expenditures highlight the asset-light nature of reinsurance. The company’s combined ratio—a key profitability metric—remains competitive, though specific figures are undisclosed.

Earnings Power And Capital Efficiency

The firm’s EUR 2.3 billion net income demonstrates resilient earnings power, driven by diversified risk pools and prudent reserving. Return on equity (ROE) trends are likely aligned with industry peers, supported by efficient capital deployment. Hannover Rück’s ability to generate cash flow without significant capex underscores capital efficiency, though reinsurance margins are sensitive to catastrophic events and pricing cycles.

Balance Sheet And Financial Health

With EUR 1.3 billion in cash and EUR 4.7 billion in total debt, Hannover Rück maintains a solid liquidity position. The debt-to-equity ratio appears manageable given the industry’s leverage norms. Regulatory solvency metrics are robust, as expected for a top-tier reinsurer, though detailed Solvency II ratios are not provided. The balance sheet reflects conservative risk management, critical for absorbing large claims.

Growth Trends And Dividend Policy

Growth is tempered by reinsurance market cycles, but Hannover Rück’s niche expertise in ILS and specialty lines offers avenues for expansion. The EUR 7.00 per share dividend signals a shareholder-friendly policy, with a payout ratio consistent with earnings stability. Share buybacks or special dividends are possible given strong cash generation, though reinvestment in underwriting capacity remains a priority.

Valuation And Market Expectations

At a EUR 33.4 billion market cap, the stock trades at a P/E multiple reflective of its defensive profile and low beta (0.39). Investors likely price in steady returns rather than hyper-growth, with valuation anchored to book value and underwriting margins. The modest beta suggests lower volatility versus broader financials, appealing to risk-averse portfolios.

Strategic Advantages And Outlook

Hannover Rück’s strategic edge lies in its technical underwriting prowess and global diversification. While climate-related risks pose challenges, its catastrophe modeling and reinsurance innovations position it well. The outlook remains stable, with opportunities in emerging markets and alternative capital solutions offsetting pricing pressures in mature segments.

Sources

Company filings, Bloomberg, Talanx AG reports

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