Hagerty, Inc. (NYSE: HGTY)

Sector: Financial Services Industry: Insurance - Property & Casualty CIK: 0001840776
Market Cap 1.24 Bn
P/B 5.86
P/E 34.69
P/S 0.91
ROIC (Qtr) -49.71
Div Yield % 0.00
Rev 1y % (Qtr) 17.51
Total Debt (Qtr) 218.02 Mn
Debt/Equity (Qtr) 1.03
Add ratio to table...

About

Hagerty, Inc., with ticker symbol HGTY, operates as a Managing General Agent (MGA) in the classic car and enthusiast vehicle insurance industry. The company's unique business model, strong brand, and value proposition position it well to capture a larger share of the growing collector car market. Hagerty's operations span across various channels, including direct sales, independent agents and brokers, and partnerships with large traditional auto insurers. The company's main business activities revolve around providing specialized insurance coverage...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 177.27M provides robust 0.81x coverage of total debt 218.01M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 332.65M provide 4.55x coverage of short-term debt 73.12M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 177.27M provides exceptional 444.28x coverage of interest expenses 399000, showing strong debt service capability.
  • Strong tangible asset base of 1.95B provides 8.94x coverage of total debt 218.01M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 154.70M exceeds capital expenditure of 22.57M by 6.86x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 177.27M barely covers its investment activities of (178.88M), with a coverage ratio of -0.99, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 332.65M provide limited coverage of acquisition spending of (3.38M), which is -98.42x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 177.27M provides insufficient coverage of deferred revenue obligations of 439.39M, which is 0.40x, raising concerns about future service delivery capabilities.
  • Operating cash flow of 177.27M provides minimal -11.27x coverage of tax expenses of (15.72M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 27.97M show weak coverage of depreciation charges of 45.60M, with a 0.61 ratio indicating high capital intensity and potential reinvestment needs.

Peer comparison

Companies in the Insurance - Property & Casualty
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PGR Progressive Corp/Oh/ 121.46 Bn 30.80 3.11 6.90 Bn
2 CB Chubb Ltd 109.27 Bn 36.88 5.64 21.01 Bn
3 ALL Allstate Corp 69.21 Bn 29.01 1.62 8.09 Bn
4 TRV Travelers Companies, Inc. 67.61 Bn 10.75 1.38 9.27 Bn
5 HIG Hartford Insurance Group, Inc. 61.19 Bn 37.09 3.27 4.37 Bn
6 WRB Berkley W R Corp 38.52 Bn 124.63 8.69 2.87 Bn
7 CINF Cincinnati Financial Corp 26.91 Bn 74.14 6.73 0.88 Bn
8 MKL Markel Group Inc. 26.46 Bn 13.00 1.68 4.28 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.51 0.50
EV to Cash from Ops. EV/CFO 6.23 -16.03
EV to Debt EV to Debt 5.07 11.42
EV to EBIT EV/EBIT 39.48 22.13
EV to EBITDA EV/EBITDA 6.93 17.53
EV to Free Cash Flow [EV/FCF] EV/FCF 7.14 68.07
EV to Market Cap EV to Market Cap 0.89 0.91
EV to Revenue EV/Rev 0.81 2.31
Price to Book Value [P/B] P/B 5.86 2.97
Price to Earnings [P/E] P/E 34.69 29.62
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.75 7.41
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 19.66
Dividend per Basic Share Div per Share (Qtr) 0.00 1.49
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 37.69
Interest Coverage Int. cover (Qtr) 70.11 -9.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -1.99 -17.83
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 2.85 30.27
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 16.34
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 738.89 62.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 55.18 35.62
EBIT Growth (1y) % EBIT 1y % (Qtr) 253.95 56.25
EBT Growth (1y) % EBT 1y % (Qtr) -35.86 52.70
EPS Growth (1y) % EPS 1y % (Qtr) 52.17 48.20
FCF Growth (1y) % FCF 1y % (Qtr) -8.46 15.47
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 36.11 16.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.63 0.38
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.45
Cash Ratio Cash Ratio (Qtr) 0.27 0.02
Current Ratio Curr Ratio (Qtr) 1.00 0.06
Debt to Equity Ratio Debt/Equity (Qtr) 1.03 0.23
Interest Cover Ratio Int Coverage (Qtr) 70.11 -9.19
Times Interest Earned Times Interest Earned (Qtr) 70.11 -9.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.40 14.01
EBIT Margin % EBIT Margin % (Qtr) 2.06 13.05
EBT Margin % EBT Margin % (Qtr) 2.03 12.25
Gross Margin % Gross Margin % (Qtr) 35.60 40.49
Net Profit Margin % Net Margin % (Qtr) 2.60 9.63