investorscraft@gmail.com

Intrinsic ValueProAssurance Corporation (PRA)

Previous Close$24.22
Intrinsic Value
Upside potential
Previous Close
$24.22

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

ProAssurance Corporation operates as a specialty insurer focused on professional liability, workers' compensation, and medical malpractice coverage. The company primarily serves healthcare providers, legal professionals, and other niche markets requiring tailored risk management solutions. Its revenue model hinges on underwriting premiums and investment income, with a disciplined approach to claims management. ProAssurance differentiates itself through deep industry expertise, long-standing client relationships, and a conservative underwriting philosophy that prioritizes profitability over market share expansion. The company operates in a highly competitive and regulated sector, where pricing discipline and claims accuracy are critical to maintaining margins. ProAssurance's market position is bolstered by its reputation for stability and reliability, though it faces pressure from larger diversified insurers and evolving regulatory landscapes.

Revenue Profitability And Efficiency

ProAssurance reported revenue of $1.13 billion for FY 2024, with net income of $52.7 million, translating to diluted EPS of $1.03. Operating cash flow was negative at $10.7 million, reflecting challenges in premium collections or claims payouts. Capital expenditures were modest at $9.0 million, suggesting limited investment in growth initiatives. The company's profitability metrics indicate operational efficiency but highlight sensitivity to underwriting performance and investment yields.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its niche focus and reliance on underwriting discipline. With diluted EPS of $1.03, ProAssurance demonstrates modest earnings generation relative to its capital base. The negative operating cash flow raises questions about working capital management, though the absence of dividends suggests retained earnings are being prioritized for balance sheet strength or future growth opportunities.

Balance Sheet And Financial Health

ProAssurance maintains a conservative balance sheet with $54.9 million in cash and equivalents against $442.3 million in total debt. The debt level appears manageable given the company's revenue base, but the negative operating cash flow warrants monitoring. The lack of dividend payouts may reflect a cautious approach to capital allocation, possibly aimed at preserving liquidity or addressing claims volatility.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments in FY 2024, signaling a focus on internal capital retention. The company's niche market positioning limits rapid expansion but offers stability. Future growth may depend on underwriting margin improvements or strategic acquisitions, though the current financials suggest a cautious approach to capital deployment.

Valuation And Market Expectations

ProAssurance's valuation likely reflects its specialized market focus and mixed financial performance. Investors may price in expectations of steady but slow growth, given the company's conservative underwriting and lack of dividend yield. The negative operating cash flow could weigh on market sentiment, though the manageable debt levels provide some balance sheet support.

Strategic Advantages And Outlook

ProAssurance's strategic advantages lie in its deep industry expertise and disciplined underwriting. However, the outlook is tempered by operational challenges, including negative cash flow and competitive pressures. The company's ability to maintain profitability in a hard insurance market will be critical. Long-term success may hinge on leveraging its niche strengths while addressing efficiency and cash flow concerns.

Sources

Company filings (10-K), CIK 0001127703

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