investorscraft@gmail.com

Intrinsic ValueTrisura Group Ltd. (TSU.TO)

Previous Close$41.53
Intrinsic Value
Upside potential
Previous Close
$41.53

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

Trisura Group Ltd. is a specialty insurance provider operating in Canada, the U.S., and internationally, with a focus on surety bonds, risk solutions, corporate insurance, and reinsurance. The company serves diverse sectors, including construction, real estate development, and financial institutions, offering tailored products such as contract surety bonds, commercial surety bonds, and developer surety bonds. Its risk solutions segment provides warranty programs to program administrators and reinsurers, while corporate insurance covers directors' and officers' liability, errors and omissions, and fidelity insurance. Trisura differentiates itself through niche expertise in complex insurance markets, leveraging underwriting discipline and strategic partnerships to maintain a competitive edge. The company’s diversified product portfolio and focus on underserved segments position it as a resilient player in the specialty insurance space, with growth potential in both North American and international markets.

Revenue Profitability And Efficiency

Trisura reported revenue of CAD 778.8 million for the period, with net income of CAD 118.9 million, reflecting a net margin of approximately 15.3%. The company’s diluted EPS stood at CAD 2.50, demonstrating solid profitability. Operating cash flow was CAD 119.7 million, supported by disciplined underwriting and efficient claims management, while capital expenditures were minimal at CAD -3.4 million, indicating a capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its specialty insurance focus, which commands higher margins than traditional insurance lines. With a beta of 0.824, Trisura exhibits lower volatility relative to the broader market, suggesting stable earnings. The absence of dividends allows for reinvestment in growth initiatives, enhancing long-term capital efficiency.

Balance Sheet And Financial Health

Trisura maintains a strong balance sheet with CAD 270.4 million in cash and equivalents and total debt of CAD 107.6 million, reflecting a conservative leverage profile. The company’s liquidity position supports underwriting capacity and strategic investments, while its low debt-to-equity ratio underscores financial stability.

Growth Trends And Dividend Policy

Trisura’s growth is driven by expansion in specialty insurance lines and geographic diversification. The company does not currently pay dividends, opting instead to reinvest earnings into organic growth and strategic acquisitions. This approach aligns with its focus on scaling operations and enhancing market share in niche segments.

Valuation And Market Expectations

With a market capitalization of CAD 1.86 billion, Trisura trades at a premium reflective of its specialty insurance niche and growth prospects. Investors likely value its underwriting expertise and potential for margin expansion, though valuation multiples should be monitored against peers in the specialty insurance sector.

Strategic Advantages And Outlook

Trisura’s strategic advantages lie in its specialized underwriting capabilities and diversified product offerings. The company is well-positioned to capitalize on growth opportunities in surety and corporate insurance, though macroeconomic volatility and regulatory changes remain key risks. Its outlook is positive, supported by disciplined risk management and a focus on high-margin segments.

Sources

Company filings, market data

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