HARTFORD INSURANCE GROUP, INC.

HIG· FY2025 10-K· Analyzed 1 mo ago
BUY
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
19.9%
FY2014–2025
Net Income
19.1%
FY2014–2025
Free Cash Flow
12.5%
FY2014–2025
EPS (Diluted)
32.9%
FY2014–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
20.2%
NI ÷ Equity
Return on Assets
4.5%
NI ÷ Assets
Net Profit Margin
13.5%
NI ÷ Revenue
Debt / Equity
0.23x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$171.8B
Per Share (approx.)
$622.60
25% Margin of Safety
$466.95
Conservative entry
50% Margin of Safety
$311.30
Buffett's ideal entry
Growth Rate Used
12.5%
Latest FCF
$5.8B

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
2015$4.6B$1.7B$2.4B$1.5B9.5%36.4%$5.1B
2017$17.2B-$3.1B$1.9B-$3.2B-23.2%-18.2%
2018$19.0B$1.8B$2.7B$1.9B13.8%9.5%$4.3B
2019$20.7B$2.1B$3.4B$2.3B12.8%10.1%$4.3B
2020$20.5B$1.7B$3.8B$1.9B9.4%8.5%$4.4B
2021$22.4B$2.4B$4.0B$2.5B12.8%10.6%$4.9B
2022$22.4B$1.8B$3.8B$1.9B13.3%8.1%$4.4B
2023$24.5B$2.5B$4.0B$2.5B16.3%10.2%$4.4B
2024$26.5B$3.1B$5.8B$3.1B18.9%11.7%$4.4B
2025$28.4B$3.8B$5.8B$3.9B20.2%13.5%$4.4B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

HARTFORD INSURANCE GROUP, INC. (HIG) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Moat is Discipline, Not Paper: Insurance is a commodity until you have the stomach to stop writing bad business. HIG has proven they can price for risk better than the herd, turning a commodity product into a high-margin engine.
  • The Float Engine: They are effectively getting interest-free loans from policyholders. By collecting premiums upfront and investing them in a disciplined bond ladder, they generate a secondary profit stream that is decoupled from their operational overhead.
  • The ROE Velocity: A jump from 9.5% to 20.2% isn't a fluke; it's a structural shift. They aren't just growing; they are becoming more efficient as they scale. This is the hallmark of a compounding machine.
  • Conservative Accounting: In a world of "adjusted EBITDA," seeing FCF ($5.8B) lead Net Income ($3.8B) is music to my ears. The cash is real, the accountants are cautious, and the growth is organic.
  • Attractive Entry: At a valuation significantly below the $622.60 mark, we are buying a high-quality underwriting machine at a fraction of its long-term earning power.

🐻 The Bear Case (Charlie inverts)

  • The "Act of God" Correlation: The biggest risk isn't a recession; it's systemic correlation. If climate-driven catastrophes and cyber-warfare synchronize, the diversification of their "pile" vanishes. A single "Black Swan" decade could wipe out ten years of underwriting gains.
  • The AI Underwriting Collapse: If a lean, AI-native competitor figures out how to price risk with perfect precision without the legacy cost of a massive corporate headquarters, HIG's pricing power becomes a liability. They would be the "expensive incumbent" in a race to the bottom.
  • The Interest Rate Trap: The "Investment Engine" relies on the spread. If we enter a multi-decade era of near-zero or negative real rates, the float becomes a burden rather than a benefit, forcing them to rely solely on underwriting margins which are perpetually under pressure.
  • Most Likely Threat: AI-driven commoditization of risk pricing. Timeframe: 5–10 years. If the moat is "pricing better than the next guy," the moat disappears when the "next guy" is a superior algorithm.

💰 Valuation & Margin of Safety

Based on the provided DCF model:

  • Intrinsic value estimate: $622.60 per share
  • 25% margin of safety entry: $466.95 (conservative)
  • 50% margin of safety entry: $311.30 (Buffett's ideal)

Current Status: Grossly Undervalued. Given the intrinsic value of $622.60, any price under $400 represents a massive gift from the market. We are not just buying a business; we are buying a cash-flow factory at a steep discount.

Verdict: BUY

The gap between the current market price and the $622.60 intrinsic value is too wide to ignore. The ROE trend and FCF quality provide a massive cushion against operational errors. Conviction in the underwriting discipline is high; we buy the float and the discipline.

Research Notes· Money Model · Moat · Financials · Management

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