investorscraft@gmail.com

Intrinsic ValueSwiss Re AG (SREN.SW)

Previous CloseCHF123.45
Intrinsic Value
Upside potential
Previous Close
CHF123.45

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

Swiss Re AG is a global leader in reinsurance, operating across Property & Casualty Reinsurance, Life & Health Reinsurance, and Corporate Solutions segments. The company provides diversified risk transfer solutions, including property, casualty, life, and health reinsurance, as well as tailored corporate insurance programs. Serving insurers, corporations, and public entities, Swiss Re leverages its deep underwriting expertise and global footprint to mitigate complex risks. Its strong market position is reinforced by a 160-year legacy, disciplined risk management, and a reputation for innovation in structured reinsurance and capital-efficient solutions. The firm competes in a cyclical industry but maintains pricing discipline and diversification to stabilize earnings. Swiss Re’s scale and technical proficiency allow it to underwrite large, specialized risks, positioning it as a preferred partner for cedents seeking stability and capacity.

Revenue Profitability And Efficiency

Swiss Re reported CHF 8.7 billion in revenue for the period, with net income of CHF 3.2 billion, reflecting robust underwriting margins and investment income. The diluted EPS of CHF 10.78 underscores efficient capital deployment. Operating cash flow of CHF 3.1 billion indicates strong liquidity generation, supporting claims and shareholder returns. The absence of capital expenditures suggests a lean operational model focused on underwriting and asset management.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified reinsurance portfolio and prudent risk selection. With a net income margin of approximately 37%, Swiss Re demonstrates high capital efficiency, balancing underwriting profitability with disciplined reserve management. Its ability to generate consistent cash flow (CHF 3.1 billion) highlights resilience despite market volatility, reinforcing its capacity to meet obligations and reinvest in growth.

Balance Sheet And Financial Health

Swiss Re maintains a solid balance sheet with CHF 4.1 billion in cash and equivalents, providing liquidity against claims and market shocks. Total debt of CHF 7.3 billion is manageable relative to its equity base and cash flow. The firm’s financial health is further supported by its AA-rated credit profile, reflecting strong solvency and risk-adjusted capitalization.

Growth Trends And Dividend Policy

Growth is anchored in premium expansion, particularly in casualty and specialty lines, alongside strategic partnerships. The dividend payout (CHF 6.06 per share) reflects a commitment to shareholder returns, with a yield competitive within the reinsurance sector. Swiss Re’s capital-light model and reinvestment in underwriting expertise position it for sustainable growth amid rising demand for risk transfer.

Valuation And Market Expectations

At a market cap of CHF 42.9 billion, Swiss Re trades at a P/E multiple aligned with reinsurance peers, reflecting expectations of stable earnings and disciplined underwriting. The beta of 0.716 suggests lower volatility than the broader market, appealing to risk-averse investors. Market sentiment is buoyed by its resilient performance in hardening reinsurance markets.

Strategic Advantages And Outlook

Swiss Re’s competitive edge lies in its global scale, technical underwriting prowess, and innovative risk solutions. The outlook remains positive, supported by rising reinsurance demand, pricing discipline, and digital transformation initiatives. Challenges include catastrophic loss exposure and interest rate sensitivity, but the firm’s diversified portfolio and strong capital position mitigate these risks.

Sources

Company filings, Bloomberg

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