Chubb Ltd

CB· FY2025 10-K· Analyzed 1 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
12.1%
FY2015–2025
Net Income
13.8%
FY2015–2025
Free Cash Flow
EPS (Diluted)
11.5%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
14.0%
NI ÷ Equity
Return on Assets
3.8%
NI ÷ Assets
Net Profit Margin
17.4%
NI ÷ Revenue
Debt / Equity
0.21x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$213.9B
Per Share (approx.)
$546.99
25% Margin of Safety
$410.24
Conservative entry
50% Margin of Safety
$273.49
Buffett's ideal entry
Growth Rate Used
8.0%
Latest FCF
$10.0B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$31.5B$4.1B8.6%13.1%$12.6B$985.0M
2017$32.2B$3.9B7.5%12.0%$11.6B$728.0M
2018$32.7B$4.0B7.9%12.1%$12.1B$1.2B
2019$34.2B$4.5B8.0%13.0%$13.6B$1.5B
2020$36.0B$3.5B5.9%9.8%$14.9B$1.7B
2021$40.9B$8.5B14.6%20.9%$15.2B$1.7B
2022$43.1B$5.2B10.4%12.2%$14.4B$2.0B
2023$49.7B$9.0B15.2%18.2%$13.0B
2024$55.8B$9.3B14.5%16.6%$14.4B
2025$59.4B$10.3B14.0%17.4%$15.7B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

Chubb Ltd (CB) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Moat is "Prestige Pricing": Chubb doesn't fight in the mud. They occupy the high-ground of the insurance world. By targeting the most sophisticated corporate and high-net-worth clients, they've built a brand where certainty of payment is the product, not the lowest premium. This creates an enduring pricing power that protects margins when the rest of the industry is in a race to the bottom.
  • The Compounding Engine: The ROE trajectory (8.6%14.0%) is the signal. It proves that management can scale the business without diluting the quality of the underwriting. They are successfully turning a massive amount of "free" float into an increasingly efficient capital-generating machine.
  • Exceptional Economics: The real magic is the spread. They are capturing premiums today to pay claims tomorrow, and in the interim, they are deploying that capital into a diversified portfolio. When you combine underwriting profit with investment income on float, you have a business that can compound regardless of the broader economic climate.
  • The "Right" Price: This becomes a "no-brainer" for Berkshire when the price reflects a boring utility rather than a high-performing compounder. We want the market to ignore the pricing power and value it solely on book value.

🐻 The Bear Case (Charlie inverts)

Munger's rule: "Show me where I'll die and I won't go there."

  • Scenario 1: The Reserve Mirage: Insurance is the only business where you don't know if you've made a profit for five years after the sale. If that 17.4% margin improvement is the result of "aggressive" (under-funded) reserving rather than underwriting skill, the business is a ticking time bomb. One systemic catastrophe could wipe out a decade of paper gains.
  • Scenario 2: The Yield Chase (The "Shadow" Trap): The shift into Private Credit and Distressed Alternative Investments is a red flag. They are moving from predictable fixed income to illiquid bets. In a liquidity crunch, you cannot sell "distressed alternatives" to pay out a surge of claims. They are trading the safety of the float for a few extra basis points of yield—the classic path to ruin.
  • Scenario 3: The "Certainty" Erosion: If the high-end market commoditizes—meaning the wealthy decide a "good enough" insurer is fine—Chubb’s pricing power vanishes overnight.
  • The Most Likely Killer: The Yield Chase. It's a slow, seductive creep. Over the next 3–7 years, a correlated crash in private credit and a spike in claims could freeze their liquidity and force a fire sale of assets.

💰 Valuation & Margin of Safety

Reacting to the DCF estimate of $546.99:

  • Intrinsic value estimate: $546.99
  • 25% margin of safety entry: $410.24 (Conservative)
  • 50% margin of safety entry: $273.50 (Buffett's ideal)
  • Current Status: Deeply undervalued. Based on these projections, the market is pricing Chubb as if its growth is stagnant or its reserves are fraudulent. There is a massive gap between the current trading price and the intrinsic value.

Verdict: [BUY]

The gap between price and intrinsic value is too wide to ignore. While the shift toward alternatives is a Charlie-esque concern, the pricing power in the core underwriting business provides a massive cushion. At a 50% margin of safety, the risk of "shadow" investments is more than offset by the sheer value of the float and the brand.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.