Category Archives: THG

The Hanover Insurance Group 10-Year Targets

Below are the valuation targets for The Hanover Insurance Group (THG) for the next 10 years. Continue reading

The Hanover Insurance Group Downside Targets

Below are the downside targets for the Hanover Insurance Group (THG) and the recommended levels to start your research and possible acquisition of the stock.

Insurance Watch List: October 30, 2015

Performance Review

Below is the Insurance Watch List from November 6, 2012 and the subsequent performance. The stocks are listed in the order that they were on the watch list.

Symbol Name 2012 2015 % chg
TWGP Tower Group Inc. 17.68 2.5 -85.86%
PKIN Pekin Life Insurance Company 10.8 12.4 14.81%
ASI American Safety Insurance Holdings Ltd. 17.22 30.25 75.67%
FRFHF Fairfax Financial Holdings Limited 372.45 496.5 33.31%
NSEC National Security Group Inc. 8.15 13.5 65.64%
GTS Triple-S Management Corporation 17.72 20.59 16.20%
THG The Hanover Insurance Group Inc. 35.61 84.25 136.59%
OB OneBeacon Insurance Group, Ltd. 13.01 14.39 10.61%
CRVL CorVel Corporation 42.74 33.2 -22.32%
MHLD Maiden Holdings, Ltd. 8.54 15.55 82.08%
ERIE Erie Indemnity Company 66.3 87.46 31.92%
MIG Meadowbrook Insurance Group Inc. 5.72 8.65 51.22%
TDHOY T&D Holdings, Inc. 5.31 6.55 23.35%
WSH Willis Group Holdings Public Limited Company 34.87 44.61 27.93%

The entire watch list gained an average of +32% which is 30% less than the iShares US Insurance ETF (IAK) in the same period of time.  At the time, we had a strong interest in two stocks, The Hanover Insurance Group (THG) and Maiden Holdings (MHLD).  Our general assessment of both stocks was fairly accurate as THG has the top performance at +136% and MHLD was the second in performance at +82.08%.

At the time, we thought that MHLD was undervalued compared to AmTrust Financial Services (AFSI).  We did a side-by-side comparison of the fundamentals to justify our view on both stocks.  Below is the comparative performance:

image

AFSI (in red) gained +181% compared to MHLD’s gain of ~82-85%.  As far was we can tell, MHLD is tracking closely to the performance of AFSI but by a dramatically lower magnitude.

The third ranked stock, in terms of performance, was American Safety Insurance Holdings (ASI) with a gain of +75% which was acquired by Fairfax Financial Holdings (FRFHF), considered to be the Berkshire Hathaway of Canada.

Technical Overview

So far, it appears that the iShares US Insurance ETF (IAK) is about to put in a double top or break through to a brand new high since the low of 2009.  The chart below has applied support levels based on the work of Charles H. Dow, co-founder of the Wall Street Journal.  The ascending $39.86 level has been a support only once in late October 2011.  Since that time, IAK has kept a considerable distance from the $39.86 “support” level.  It would take a –23.84% decline to achieve the  $39.86 level and a fall of –36.83% to get to the Dow Theory fair value level of $33.06.

image

Insurance Watch List

Below is the Insurance Watch List for October 30, 2015 and the analyst estimates for the respective stocks in the coming year.

Insurance Watch List: November 6, 2012

The following is one of our personal favorite watch lists. We started tracking the insurance industry in January 2011 and we’re very impressed with the results so far.

Anyone who wishes to be successful in insurance stocks should read the book The Davis Dynasty by John Rothchild. The book starts with Shelby Collum Davis investing approximately $50,000 to $100,000 that ultimately grew to $900 million after 47 years. The strategies employed by Davis seem more accessible to average investors as opposed to Warren Buffett’s leveraged strategies and education from Benjamin Graham.

Symbol Name Price P/E EPS Yield P/B payout ratio % from low
TWGP Tower Group Inc. 17.68 44.4 0.4 4.2 0.66 187.50% 2.43%
PKIN Pekin Life Insurance Company 10.8 59.67 0.18 1.1 1.56 66.67% 4.85%
ASI American Safety Insurance Holdings Ltd. 17.22 33.17 0.52 - 0.52 n/a 4.85%
FRFHF Fairfax Financial Holdings Limited 372.45 - -34.42 - 1.02 n/a 5.13%
NSEC National Security Group Inc. 8.15 - -3.16 1.2 0.65 -3.16% 6.54%
GTS Triple-S Management Corporation 17.72 9.17 1.93 - 0.68 n/a 6.55%
THG The Hanover Insurance Group Inc. 35.61 10.12 3.52 3.4 0.58 34.09% 6.75%
OB OneBeacon Insurance Group, Ltd. 13.01 51.14 0.26 6.5 1.19 323.08% 6.89%
CRVL CorVel Corporation 42.74 20.64 2.06 - 3.99 n/a 8.03%
MHLD Maiden Holdings, Ltd. 8.54 9.02 0.94 3.9 0.74 34.04% 8.30%
ERIE Erie Indemnity Company 66.3 22.84 2.9 3.3 4.53 76.21% 8.35%
MIG Meadowbrook Insurance Group Inc. 5.72 - -0.33 3.4 0.52 -60.61% 8.40%
TDHOY T&D Holdings, Inc. 5.31 21.99 0.24 - 0.86 n/a 8.59%
WSH Willis Group Holdings Public Limited Company 34.87 16.12 2.17 3.2 2.22 49.77% 9.26%
  • Avoid insurance stocks with payout ratios that are in the negative or exceeding 100%
  • Insurance stocks with low average volume have low liquidity and considered high risk

Watch List Summary

Of interest to us on the Insurance Watch List is The Hanover Group (THG).  In the past year, THG has traded as high as $41.52 and as low as $33.42.  Currently,  THG is trading at a price of $35.66, within 7% of the low.

According to Value Line Investment Survey dated September 14, 2012 (www.valueline.com), The Hanover Group is fairly valued at 12x earnings which, if based on normalized 2010 earnings, would be $39.72.  However, Value Line projects 2013 earnings to be $4.40 which translates into a $52 stock price.  Since 1997, THG has managed to trade at, and above, the 12x earnings level whenever the stock has declined significantly below such a level. 

In 2011, Value Line indicates that The Hanover Group had earnings of $0.70.  This is a considerable drop-off from the 2010 and projected 2012 levels.  The last time that THG experienced such a dearth of earnings was in 2002 when the stock price declined from a 2000 high of $74.30 to a 2002 low of $7.  Already, in the trailing twelve months THG has earned $3.52.  This suggest that Value Line’s assessment for 2012 and 2013 is on track so far.

Our worst case scenario for a downside target for The Hanover Group is based on the 2009 low of $28.  Surprisingly, in the period from 2006 to 2009, THG did not decline as much as most insurance stocks in the same period of time.  According to Dow Theory, THG has the following downside targets:

  • $35.00
  • $32.67
  • $30.34
  • $28.00

The next stock that we’re interested in is Burmuda-based Maiden Holdings Inc. (MHLD).  Like The Hanover Group, MHLD has a low payout ratio of 34% which suggests that the company has a manageable dividend that can weather future earnings volatility.

In looking at the background of Maiden Holdings, it reminds us of the relationship that Transatlantic Holdings (TRH) had with AIG (AIG).  To be specific, MHLD received a significant amount of its business from another insurer, in this case AmTrust Financial Services (AFSI).  According to MHLD’s 2011 annual report,

“AmTrust is Maiden’s largest client relationship and we will continue to derive a substantial portion of our business from AmTrust in the near term. We commenced our reinsurance business by providing traditional quota share reinsurance to AmTrust through the Master Agreement with AmTrust’s Bermuda reinsurance subsidiary AII, assuming initially a 40% quota share portion of the net liabilities less recoveries of the policies written by AmTrust.”

In the last two years, AmTrust Financial Services has been sitting pretty as it has reached a new 52-week high by closing up +14.18% today alone (11/6/2012) while Maiden Holdings has severely underperformed.

image

  However, a side-by-side comparison between the two stocks suggests that MHLD is clearly undervalued, overall.

Valuation Measures AFSI MHLD
Market Cap (intraday): 1.84B 617.83M
Enterprise Value (Nov 7, 2012): 1.92B 883.30M
Trailing P/E (ttm, intraday): 12.15 9.1
Forward P/E (fye Dec 31, 2013): 9.94 7.13
PEG Ratio (5 yr expected): 0.75 1.6
Price/Sales (ttm): 1.03 0.34
Price/Book (mrq): 1.61 0.74
Enterprise Value/Revenue (ttm): 1.23 0.49
Enterprise Value/EBITDA (ttm): 9.05 7.9
     
Financial Highlights AFSI MHLD
Fiscal Year    
Fiscal Year Ends: 31-Dec 30-Dec
Most Recent Quarter (mrq): 30-Jun-12 30-Jun-12
     
Profitability AFSI MHLD
Profit Margin (ttm): 9.87% 3.80%
Operating Margin (ttm): 11.29% 5.84%
     
Management Effectiveness AFSI MHLD
Return on Assets (ttm): 1.94% 1.87%
Return on Equity (ttm): 16.52% 8.65%
     
Income Statement AFSI MHLD
Revenue (ttm): 1.57B 1.80B
Revenue Per Share (ttm): 23.69 24.92
Qtrly Revenue Growth (yoy): 25.50% 16.90%
Gross Profit (ttm): 281.02M 158.57M
EBITDA (ttm): 212.43M 111.81M
Net Income Avl to Common (ttm): 154.29M 68.47M
Diluted EPS (ttm): 2.27 0.94
Qtrly Earnings Growth (yoy): -19.50% N/A
     
Balance Sheet AFSI MHLD
Total Cash (mrq): 390.89M 58.93M
Total Cash Per Share (mrq): 5.85 0.82
Total Debt (mrq): 702.41M 333.79M
Total Debt/Equity (mrq): 65.49 40.47
Current Ratio (mrq): 1.4 0.74
Book Value Per Share (mrq): 14.97 11.41
     
Cash Flow Statement AFSI MHLD
Operating Cash Flow (ttm): 352.27M 304.06M
Levered Free Cash Flow (ttm): 328.54M 64.04M
source: Yahoo!Finance, Captial IQ    

The only problem with the numbers for MHLD is that when and if AMSI falters, as it should, we expect that MHLD will experience a decline in sales and earnings as well.  With this in mind, we’ve run the following downside targets for MHLD, based on Dow Theory:

  • $7.42
  • $5.08
  • $2.75

We’d consider buying MHLD at $7.42 and below.