Previous Close | $37.90 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
NMI Holdings, Inc. operates as a private mortgage insurance (MI) provider in the U.S., offering risk management solutions to lenders and investors in the residential mortgage market. The company primarily generates revenue through mortgage insurance premiums, which protect lenders against defaults on high loan-to-value (LTV) mortgages. NMIH serves a niche but critical segment of the housing finance ecosystem, enabling lenders to extend credit to borrowers with smaller down payments while mitigating risk. Its market position is strengthened by disciplined underwriting, strong relationships with mortgage originators, and a focus on high-quality loan portfolios. The company competes in a concentrated industry dominated by a few key players, differentiating itself through operational efficiency and a conservative risk appetite. NMIH’s business model is closely tied to U.S. housing market trends, interest rate movements, and regulatory frameworks governing mortgage lending.
In FY 2024, NMIH reported revenue of $650.97 million and net income of $360.11 million, reflecting a robust net margin of approximately 55.3%. The company’s earnings power is underscored by its high-margin premium income and disciplined expense management. Operating cash flow stood at $393.6 million, demonstrating strong cash conversion from underwriting activities. Capital expenditures were minimal at $6.9 million, indicating a capital-light business model focused on underwriting rather than asset-intensive operations.
NMIH’s diluted EPS of $4.43 highlights its ability to generate substantial earnings relative to its share count. The company’s capital efficiency is evident in its low capital expenditure requirements and high return on equity, driven by prudent risk selection and premium pricing. Its operating cash flow coverage of net income suggests sustainable earnings quality, with minimal reinvestment needs to maintain profitability.
NMIH maintains a solid balance sheet with $54.22 million in cash and equivalents and $415.15 million in total debt. The company’s leverage appears manageable given its strong cash flow generation and low operational risk profile. Its financial health is further supported by a lack of dividend payouts, allowing retained earnings to bolster capital reserves and support future growth or risk mitigation strategies.
NMIH has demonstrated consistent growth in premium income, benefiting from steady demand for private mortgage insurance in a stabilizing housing market. The company does not currently pay dividends, opting instead to reinvest earnings into capital reserves or strategic initiatives. This aligns with its focus on maintaining financial flexibility and supporting long-term underwriting capacity in a cyclical industry.
The market likely values NMIH based on its earnings stability, underwriting discipline, and exposure to U.S. housing market dynamics. Its high net margins and capital-efficient model suggest a premium valuation relative to more asset-intensive financial services firms. Investor expectations may center on sustained premium growth and loss ratio management in a normalized interest rate environment.
NMIH’s key strategic advantages include its specialized underwriting expertise, conservative risk management, and scalable operating model. The outlook remains tied to U.S. mortgage origination volumes and housing affordability trends. Regulatory tailwinds supporting private MI as a counterpart to government-backed programs could present growth opportunities, while economic downturns may test underwriting resilience.
Company 10-K filings, investor presentations
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 |