XNYSAGO
Market cap4.46bUSD
Dec 20, Last price
87.70USD
1D
2.10%
1Q
8.18%
Jan 2017
132.19%
Name
Assured Guaranty Ltd
Chart & Performance
Profile
Assured Guaranty Ltd., through its subsidiaries, provides credit protection products to public finance, infrastructure, and structured finance markets in the United States and internationally. The company operates in two segments, Insurance and Asset Management. It offers financial guaranty insurance that protects holders of debt instruments and other monetary obligations from defaults in scheduled payments. The company insures and reinsures various debt obligations, including bonds issued by the United States state governmental authorities; and notes issued to finance infrastructure projects. It also insures and reinsures various the U.S. public finance obligations, such as general obligation, tax-backed, municipal utility, transportation, healthcare, higher education, infrastructure, housing revenue, investor-owned utility, renewable energy, and other public finance bonds. Further, it is involved in insuring and reinsuring of non-U.S. public finance obligations comprising regulated utilities, infrastructure finance, sovereign and sub-sovereign, renewable energy bonds, pooled infrastructure, and other public finance obligations; and the U.S. and non-U.S. Structured finance obligations, including residential mortgage-backed securities, life insurance transactions, consumer receivables securities, pooled corporate obligations, financial products, and other structured finance securities. Additionally, the company offers specialty insurance and reinsurance that include life and aircraft residual value insurance transactions; and asset management services comprising investment advisory services, including management of collateralized loan obligations, and opportunity and liquid strategy funds. It markets its financial guaranty insurance directly to issuers and underwriters of public finance and structured finance securities, as well as to investors in such obligations. Assured Guaranty Ltd. was incorporated in 2003 and is headquartered in Hamilton, Bermuda.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 950,000 38.89% | 684,000 -2.01% | 698,000 -35.61% | |||||||
Cost of revenue | 468,000 | 425,000 | 409,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 482,000 | 259,000 | 289,000 | |||||||
NOPBT Margin | 50.74% | 37.87% | 41.40% | |||||||
Operating Taxes | (93,000) | 11,000 | 58,000 | |||||||
Tax Rate | 4.25% | 20.07% | ||||||||
NOPAT | 575,000 | 248,000 | 231,000 | |||||||
Net income | 739,000 495.97% | 124,000 -68.12% | 389,000 7.46% | |||||||
Dividends | (67,000) | (64,000) | (66,000) | |||||||
Dividend yield | 1.50% | 1.61% | 1.77% | |||||||
Proceeds from repurchase of equity | (199,000) | (500,000) | (496,000) | |||||||
BB yield | 4.46% | 12.57% | 13.30% | |||||||
Debt | ||||||||||
Debt current | 23,000 | 23,000 | ||||||||
Long-term debt | 1,775,000 | 1,768,000 | 1,786,000 | |||||||
Deferred revenue | 1,445,000 | |||||||||
Other long-term liabilities | 5,080,000 | 9,876,000 | (1,673,000) | |||||||
Net debt | (7,485,000) | (14,893,000) | (17,425,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 461,000 | (2,479,000) | (1,937,000) | |||||||
CAPEX | 25,000 | |||||||||
Cash from investing activities | 286,000 | 1,740,000 | 23,000 | |||||||
Cash from financing activities | (670,000) | 612,000 | 1,960,000 | |||||||
FCF | 5,872,000 | 13,000 | (3,134,000) | |||||||
Balance | ||||||||||
Cash | 6,404,000 | 8,036,000 | 9,547,000 | |||||||
Long term investments | 2,856,000 | 8,648,000 | 9,687,000 | |||||||
Excess cash | 9,212,500 | 16,649,800 | 19,199,100 | |||||||
Stockholders' equity | 5,764,000 | 5,291,000 | 6,499,000 | |||||||
Invested Capital | 6,775,000 | 11,278,000 | 10,533,000 | |||||||
ROIC | 6.37% | 2.27% | 2.60% | |||||||
ROCE | 3.84% | 1.56% | 1.67% | |||||||
EV | ||||||||||
Common stock shares outstanding | 59,600 | 63,900 | 74,300 | |||||||
Price | 74.83 20.19% | 62.26 24.02% | 50.20 59.42% | |||||||
Market cap | 4,459,868 12.10% | 3,978,414 6.66% | 3,729,860 37.41% | |||||||
EV | (2,973,132) | (10,686,586) | (13,487,140) | |||||||
EBITDA | 484,000 | 270,000 | 301,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 90,000 | 81,000 | 87,000 | |||||||
Interest/NOPBT | 18.67% | 31.27% | 30.10% |