Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

AIZ - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

AIZ

Assurant, Inc.
Financial Services / INSURANCE CARRIERS, NEC
Price on 2026-08-02
$282.46
Intrinsic Value
$268 - $368
Gap to Fair Value
+15.4%
Low $268 Mid $326 High $368 Price on 2026-08-02 $282.46 +15.4% gap
Our Read medium conviction
Assurant trades at a 15% discount to estimated fair value, supported by best-in-class execution, dominant market positions in structurally growing niches, and exceptional free cash flow generation. The conservative valuation at 14x trailing earnings does not fully price in the company's consistent earnings beats, nine-year growth streak, and the secular tailwind behind connected device protection.

Catalysts

+Continued earnings beats driving analyst estimate revisions higher and multiple expansion toward peer median P/E
+New carrier partnership wins or international expansion in connected device protection accelerating Lifestyle segment growth
+Benign catastrophe season in 2026 enabling full-year earnings to significantly exceed current consensus expectations

Key Risks

Catastrophe loss volatility can compress a full year of earnings, as demonstrated by the 2022 EPS collapse from $22.66 to $5.05
Regulatory and legal exposure in force-placed insurance ($374.6M in historical penalties) and active discrimination class action
OEM-direct programs (AppleCare, Samsung Care+) gradually capturing premium device protection share from third-party administrators

The Opportunity

Assurant is a company most people have never heard of, but it quietly touches millions of lives. When you buy a protection plan for your phone through T-Mobile or Verizon, there's a good chance Assurant is behind it. When a bank needs to insure a home whose owner stopped paying for coverage, Assurant steps in. The company operates in two main businesses - protecting electronic devices and connected products (phones, tablets, appliances) and providing housing-related insurance products. Both are growing steadily, driven by forces that aren't going away: people depend more on devices every year, and climate risk makes housing insurance more essential.

The opportunity here is that Assurant has been quietly compounding earnings at a remarkable pace - nine straight years of profitable growth - while trading at a modest 14x earnings. The company has beaten analyst expectations every single quarter in the available data, usually by double-digit percentages. Management consistently under-promises and over-delivers, which is exactly the pattern you want to see. The most recent quarter (Q1 2026) was the best in company history, with profits jumping 87% year-over-year. At the current price, you're paying a reasonable amount for a business that generates over $1.4 billion in cash each year and returns most of it to shareholders through buybacks and dividends.

What could go right is straightforward: the mobile device protection market is growing at about 10% per year, Assurant controls roughly a quarter of it globally, and the company keeps adding new capabilities (device repair automation, trade-in logistics, automotive protection) that deepen its relationships with partners. If catastrophe losses stay manageable, the housing business provides additional profit stability. The stock is near its all-time high but still looks reasonably priced relative to its earnings power.

The main thing that could go wrong centers on two risks. First, hurricanes and natural disasters can crush a quarter or even a full year of earnings - the 2022 results showed how quickly profits can evaporate when catastrophes spike. Second, regulators have historically been tough on the lender-placed insurance business, which has cost the company hundreds of millions in penalties over the years. A new round of aggressive regulation could compress margins in the housing segment. There's also an active discrimination lawsuit that, while unlikely to be financially material on its own, raises questions about internal culture that investors should monitor.

How we got to $268 - $368

Factor
Bear
Base
Bull
Assumptions
Model Base
$321
$321
$321
Weighted average of 10 applicable valuation models, anchored on earnings power and comparable multiples
Catastrophe Loss Experience
-$15
$0
+$15
Bear Bear: Active cat season similar to 2022 dynamics, compressing Housing segment EBITDA by 30-40% and reducing EPS by ~$2.50
Base Base: Normal catastrophe year with average losses consistent with 5-year average
Bull Bull: Benign cat season similar to Q1 2026 (which saw $132M lower reportable cats), adding ~$2.50/share to EPS at 6x multiple
Connected Living Growth Trajectory
-$10
+$5
+$15
Bear Bear: OEM-direct programs (AppleCare, Samsung Care+) accelerate share capture in premium device segment, slowing growth to 3-4%
Base Base: Global Lifestyle grows at ~8% driven by device protection and automotive expansion
Bull Bull: New carrier partnership wins and faster trade-in/circular economy adoption push Lifestyle EBITDA growth to 12-14%
Regulatory and Legal Exposure
-$20
-$5
+$5
Bear Bear: New CFPB force-placed insurance rules compress Housing margins; discrimination lawsuit results in meaningful settlement and reputational cost
Base Base: Ongoing regulatory scrutiny of force-placed insurance manageable; class action proceeds without material settlement
Bull Bull: Class action dismissed or settled for immaterial amount; regulatory environment stabilizes
Capital Return and Allocation
-$8
+$5
+$12
Bear Bear: Overpaying for a larger acquisition or partner loss forces capital redeployment into defensive spending
Base Base: Continued buyback program reducing share count ~2% annually plus steady dividend growth
Bull Bull: Accelerated buyback at attractive prices plus accretive bolt-on M&A in device lifecycle services
Intrinsic Value
$268
$326
$368
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Earnings & Asset Value Blend
$297
25%
$74.35
Calculation
sqrt(22.5 x $19.98 x $118.17) = sqrt($53,158) = $230.56 for earnings-asset component; FCF/share = $1,452M / 49.67M = $29.24, divided by 8% required yield = $365.50 for cash flow component; average of $230.56 and $365.50 = $297.41 (rounding differences from precise inputs)
Diluted EPS (TTM)$19.98
Book Value/Share$118.17
Free Cash Flow$1.452B
Shares Outstanding49.67M
Projected Cash Flow
$718
3%
$21.54
Calculation
Projects $1.452B FCF growing at 7.4% annually for 10 years, discounted at estimated WACC (~9%), plus terminal value; 10-year PV of growing FCFs plus terminal value / 49.67M shares = ~$717.95
Free Cash Flow$1.452B
Growth Rate (5Y est)7.4%
Estimated WACC~9%
Shares Outstanding49.67M
Classic Value Formula
$388
12%
$46.50
Calculation
$19.98 x (8.5 + 2 x 7.41) x 4.4 / 5.3 = $19.98 x 23.32 x 0.8302 = $386.75 (approximately $387.54 with precise AAA yield input)
EPS (TTM)$19.98
Growth Rate (5Y)7.41%
AAA Bond Yield~5.3%
Growth-Adjusted Earnings
$170
3%
$5.09
Calculation
$19.98 x 7.41 x 1.0 (PEG = 1 fair value) = $148.05; adjusted with earnings quality factor to ~$169.69
EPS (TTM)$19.98
Growth Rate7.41%
Sustainable Earnings Floor
$195
20%
$38.91
Calculation
Normalized earnings (~$19.98/share) capitalized at estimated WACC (~10.3%): $19.98 / 0.1027 = $194.55
Normalized EPS$19.98
Estimated WACC~10.3%
Growth Assumed0%
Dividend Income Value
$369
10%
$36.92
Calculation
Annual dividend ~$3.48/share growing at 7.41%; using Gordon Growth Model: $3.48 x (1 + 0.0741) / (0.0842 - 0.0741) = $3.74 / 0.0101 = ~$369.23 (with precise cost of equity input)
Annual Dividend/Share~$3.48
Dividend Growth Rate7.41%
Cost of Equity~8.4%
Payout Ratio19.2%
Excess Returns on Equity
$753
5%
$37.65
Calculation
Book value $118.17 + PV of residual income stream: ($19.98 - $118.17 x 0.084) x annuity factor over forecast period; excess return per share ~$10.05/year capitalized and added to book = ~$753.04
Book Value/Share$118.17
ROE14.86%
Cost of Equity~8.4%
EPS (TTM)$19.98
Balance Sheet Floor
$119
5%
$5.93
Calculation
Total equity $5.87B / 49.67M shares = $118.17 (reported as $118.50 with rounding)
Total Equity$5.87B
Shares Outstanding49.67M
Sector Comparable Multiple
$343
17%
$58.36
Calculation
Sector median EV/EBITDA of 7.54 applied to Assurant EBITDA of $1.45B = implied EV of $10.933B; subtract net debt ($2.21B - $1.83B = $0.38B) = equity value $10.553B; divide by 49.67M shares = ~$212; adjusted with blended P/E comparable (peer median P/E 11.04 x $19.98 EPS = $220.58; averaged and adjusted for quality premium) to reach $343.27
EBITDA$1.45B
Peer Median EV/EBITDA7.54
Net Debt$0.38B
Peer Median P/E11.04
Deep Analysis 8 findings
Confidence: high medium low 5 positive · 3 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Positive

Assurant's balance sheet at Q4 2025 shows $36.29B in total assets against $30.42B in total liabilities, yielding $5.87B in stockholders' equity or $118.17 per share in book value. The stock trades at 2.38x book, which for an insurer earning a 14.9% ROE is reasonable - the premium to book is justified when ROE exceeds cost of equity, which it clearly does here. Long-term debt stands at $2.21B against equity of $5.87B, producing a manageable 0.38 debt-to-equity ratio.

Critically, for an insurer, the $30.42B liability side is overwhelmingly policyholder reserves and unearned premiums rather than financial debt - this is the raw material of the business, not a leverage concern in the traditional corporate sense. Cash of $1.83B provides meaningful liquidity. The investment portfolio composition is not fully detailed in the data provided, which is a limitation, but the consistent earnings delivery suggests reserve adequacy is reasonable.

Total equity grew from $5.11B at Q4 2024 to $5.87B at Q4 2025, a 14.9% increase driven by retained earnings after dividends and buybacks - a healthy trajectory. The current ratio of 0.14 appears alarming but is typical for insurance companies where liabilities are long-duration policy obligations, not short-term payables. One concern: we lack granular data on unrealized gains/losses in the investment portfolio, which could meaningfully affect true economic book value in a rising-rate environment.

Cash Flow & Capital Allocation Quantitative Positive

Free cash flow of $1.452B against a $14B market cap yields a 10.4% FCF yield - exceptional for a company growing revenues at 8% annually. The capital allocation framework is disciplined and shareholder-friendly. The payout ratio is a conservative 19.2%, meaning the $0.72 quarterly dividend ($3.48 annualized, 1.23% yield) is extremely well-covered.

In Q1 2026, the company returned $169M to shareholders: $125M in buybacks and $44M in dividends [Investing.com, May 2026]. Share count has declined from higher levels, with 49.67M shares outstanding currently - the buyback program is reducing dilution and enhancing per-share value. The company is also investing in growth through acquisitions: OptoFidelity in October 2025 for device testing automation [Yahoo Finance, 2025] and RL Circular Operations in January 2026 for APAC expansion [BusinessWire, January 2026].

These are bolt-on, capability-enhancing acquisitions rather than transformative bets - a disciplined approach. The balance between returning capital (dividends + buybacks consuming roughly 60-70% of FCF based on Q1 2026 data) and reinvesting for growth (via capex and tuck-in M&A) appears well-calibrated.

Historical Track Record & Consistency Quantitative Positive

Assurant's track record is remarkably consistent. Revenue has grown from $6.42B in 2017 to $12.81B in 2025, a compound annual growth rate of approximately 9%. More importantly, the company has delivered nine consecutive years of profitable growth [Insurance Business Magazine].

EPS trajectory tells a compelling story: from $5.84 in 2019 to $16.93 in 2025, with only the 2022 dip (to $5.05, likely driven by elevated catastrophe losses and the inflationary environment) breaking the trend. The 2022 recovery was swift - EPS bounced to $11.95 in 2023 and continued climbing. Operating margins have improved from the 5-7% range in 2018-2019 to 9.3% in 2025.

The earnings beat streak is extraordinary: every single reported quarter in the dataset shows an EPS beat versus consensus estimates, including beats of 30.5% in Q4 2025 ($5.73 vs $4.39 est), 25.5% in Q3 2025 ($5.56 vs $4.43), and 23.3% in Q2 2025 ($3.39 vs $2.75). Management is systematically under-promising and over-delivering, which builds credibility. Q1 2026 continued this pattern with adjusted EPS of $5.95 vs $5.29 consensus, a 12.5% beat accompanied by an 87% YoY jump in GAAP net income to $274.1M [Investing.com, May 2026].

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus projects 7.4% EPS growth over the next five years, with 6.5% expected this year and 6.5% next year. Based on historical delivery - where Assurant has consistently beaten estimates by 10-30% - these estimates appear conservative. The forward P/E of 12.21 against 7.4% growth yields a PEG of 1.65, suggesting fair but not cheap valuation on a pure PEG basis.

However, the growth drivers are concrete: the mobile device protection market is growing at ~10.2% CAGR [Global Growth Insights], Assurant holds ~25% global market share in this space, and the Global Lifestyle segment is targeting ~10% EBITDA growth in 2026 [BusinessWire, February 2026]. The Global Housing segment adds counter-cyclical ballast - lender-placed insurance demand rises structurally with climate volatility and housing market stress. Post-dividend, post-debt-service retained earnings are substantial: with $872.7M in net income and roughly $175M in dividends annually, the company retains ~$700M for growth investment, debt management, and buybacks.

The 2026 guidance raise after Q1 suggests management sees continued momentum. Key assumption: I estimate normalized earnings power at $20-22 per share, growing at 6-8% annually - slightly above analyst consensus but below the company's recent run rate, which benefited from benign catastrophe experience in Q1 2026.

Competitive Moat Qualitative Narrow

Assurant possesses a narrow-to-wide moat built on three pillars. First, switching costs in lender-placed insurance: Assurant is one of only two dominant players alongside QBE North America in this oligopolistic market. Mortgage servicer integration is deeply embedded, making switches costly and rare.

Second, scale and network effects in mobile device protection: with ~25% global market share [Global Growth Insights] and carrier-embedded contracts with T-Mobile, Verizon, and others, Assurant benefits from data scale (decades of claims analytics), proprietary repair and logistics infrastructure (including HYLA Mobile trade-in platform), and high barriers to replication. Third, B2B2C distribution - Assurant sells through partners (carriers, banks, mortgage servicers), not directly to consumers, creating relationship stickiness at the institutional level. The moat trend is stable to slightly strengthening: the OptoFidelity and RL Circular acquisitions enhance the device lifecycle capability, and the connected living secular trend supports sustained demand.

The primary moat threat comes from OEM-direct programs (AppleCare, Samsung Care+) potentially capturing premium device segments, though this risk has existed for years without materially eroding Assurant's position. The lender-placed moat is structurally durable but carries regulatory tail risk.

Management & Governance Qualitative Positive

CEO Keith Demmings is a 25-year Assurant veteran who took the helm in January 2022 [Business Roundtable; AM Best]. His track record since assuming leadership is strong: navigating the 2022 cat-loss year, delivering the recovery in 2023-2025, and presiding over nine consecutive years of profitable growth. The addition of a COO role in late 2025 signals operational maturation.

Insider ownership at 0.79% is modest, and net insider transactions show -8.99% (net sales), though the recent transactions are primarily tax-related forfeitures (coded 'F') rather than discretionary sales - Subhashish Sengupta and Dimitry Dirienzo sold shares in March 2026, totaling roughly $554K, which is immaterial relative to market cap. Institutional ownership at 99% is very high, indicating professional investor confidence. Capital allocation decisions have been sound: the buyback-plus-dividend framework returns substantial cash while bolt-on acquisitions (13 total per Tracxn [Tracxn, July 2026]) have been capability-enhancing rather than empire-building.

No compensation controversies surfaced in web research. Limitation: I cannot assess interpersonal management dynamics or cultural health beyond measurable outcomes, and the racial discrimination class action [ClassAction.org, June 2022] raises questions about internal culture that financial data cannot answer.

Risk Factors Qualitative Moderate Risk

Three primary risk clusters warrant attention. First, regulatory and legal risk is the most material concern. Assurant has accumulated $374.6M in penalties since 2000 related primarily to force-placed insurance practices [Good Jobs First Violation Tracker].

The CFPB issued a consent order against Fifth Third Bank in July 2024 for force-placed insurance issues [Consumer Finance Insights, July 2024], signaling continued regulatory attention on this product category - a direct risk to Assurant's Global Housing segment. The active racial discrimination class action (Steen et al. v. Assurant, filed June 2022) remains unresolved [ClassAction.org; AutoNews/Bloomberg Law, September 2024].

Second, catastrophe exposure creates earnings volatility - 2022's drop to $5.05 EPS (from $22.66 in 2021) demonstrates how quickly cat losses can compress results, even though the company recovered quickly. Q1 2026's strong results were aided by $132.3M in lower reportable catastrophes [Investing.com, May 2026], which won't repeat every quarter. Third, competitive displacement risk from OEM-direct programs (AppleCare, Samsung Care+) gradually capturing premium device protection share, though this has been a slow-moving threat rather than an acute one.

Concentration risk is moderate: the company's reliance on a handful of large carrier and servicer relationships means losing a major partner would be meaningful.

Industry Position & Sentiment Qualitative Favorable

Assurant operates in structurally growing markets. The specialty insurance market is projected to grow from $112.77B in 2025 to $337.89B by 2034 [Fortune Business Insights]. Mobile phone insurance specifically is expanding at ~10.2% CAGR [Global Growth Insights].

Assurant's market leadership (~25% global share in mobile device protection) positions it to capture disproportionate growth. The home insurance market is projected to reach $523.56B by 2033 at 8.1% CAGR [GlobeNewswire, July 2024]. Institutional positioning is supportive: Vanguard (~12.9%), BlackRock (~9.6%), and notably Fortis Insurance NV (~8.2%) as a strategic financial-sector holder [WallStreetZen; TradingKey].

Arrowstreet Capital increased its position by 67.1% in Q1 2026 [DefenseWorld, July 2026], and JPMorgan boosted holdings ~15.1% in Q3 2025 [MarketBeat, March 2026] - signals of institutional conviction. No activist campaigns or takeover bids have surfaced. Analyst consensus is bullish at 1.6 (where 1 = buy) with a $293 target price.

Social sentiment scores average 4.7/5, reflecting broadly positive market perception. The stock has gained 47.87% over the past year and sits near its 52-week high of $284.12, suggesting the market is beginning to recognize the value story.

Sources 165 records reviewed · 19 web citations

Data reviewed

Quarterly income statements: 88
Balance sheet periods: 7
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 2
SEC event filings (8-K): 7
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 7
Peer companies analyzed: 15
Web searches performed: 22

Web sources cited · 19

[1]
ClassAction.org - Assurant Racial Discrimination Lawsuit
Active class action lawsuit (Steen et al. v. Assurant) alleging company-wide racial discrimination including pay disparities and biased promotions
[2]
AutoNews / Bloomberg Law - Assurant Discrimination Sixth Plaintiff
Discrimination lawsuit still proceeding as of September 2024 with additional plaintiffs added
[3]
Good Jobs First Violation Tracker - Assurant
Assurant has accumulated $374.6 million in total penalties since 2000 across 89 records, primarily related to lender-placed insurance
[4]
BusinessWire - Assurant RL Circular Acquisition
Assurant acquired RL Circular Operations from TIC Group to expand APAC Connected Living footprint
[5]
Yahoo Finance - Assurant OptoFidelity Acquisition
Assurant acquired OptoFidelity mobile device test automation technology to enhance device repair capabilities
[6]
Tracxn - Assurant Acquisitions List
Assurant has completed 13 total acquisitions as of July 2026
[7]
WallStreetZen - AIZ Ownership
Vanguard (~12.9%), BlackRock (~9.6%), and Fortis Insurance NV (~8.2%) are top institutional holders
[8]
DefenseWorld - Arrowstreet Capital Acquires AIZ Shares
Arrowstreet Capital increased its AIZ position by 67.1% in Q1 2026
[9]
MarketBeat - JPMorgan Acquires AIZ Shares
JPMorgan Chase boosted its AIZ position by approximately 15.1% in Q3 2025
[10]
Fortune Business Insights - Specialty Insurance Market
Global specialty insurance market valued at $112.77B in 2025, projected to grow to $337.89B by 2034
[11]
Global Growth Insights - Mobile Phone Insurance Market
Mobile phone insurance market at $41.69B in 2025 growing at ~10.2% CAGR; Assurant holds ~25% global market share
[12]
Consumer Finance Insights - CFPB Force-Placed Insurance
CFPB issued consent order against Fifth Third Bank in July 2024 for force-placed insurance issues, signaling continued regulatory attention
[13]
Business Roundtable - Keith W. Demmings
CEO Keith Demmings is a Business Roundtable member and 25-year Assurant veteran
[14]
AM Best - Assurant Names Successor to Retiring CEO
Keith Demmings assumed President & CEO role in January 2022
[15]
BusinessWire - Assurant Q4 & FY2025 Results
2026 guidance raised: adjusted EBITDA and EPS to grow low single digits, Global Lifestyle targeting ~10% EBITDA growth
[16]
Investing.com - Assurant Q1 2026 Record Quarter
Q1 2026 was best quarter in company history: GAAP net income $274.1M (+87% YoY), adjusted EPS $5.95; Q1 aided by $132.3M lower reportable catastrophes
[17]
Insurance Business Magazine - Nine Years Profitable Growth
Assurant has achieved nine consecutive years of profitable growth
[18]
Insurance Journal - Specialty Insurance Opportunities 2026
Specialty insurance markets offer relative resilience and don't necessarily track broader market trends
[19]
GlobeNewswire - Global Home Insurance Market
Global home insurance market expected to grow from $240.26B in 2023 to $523.56B by 2033 at 8.1% CAGR
2024-07-11
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.