(THG) The Hanover Insurance - Overview
Sector: Financial Services | Industry: Insurance - Property & Casualty | Exchange: NYSE (USA) | Market Cap: 6.623m USD | Total Return: 18.7% in 12m
Industry Rotation: +11.5
Avg Turnover: 52.1M
EPS Trend: 70.0%
Qual. Beats: 2
Rev. Trend: 94.3%
Qual. Beats: 2
Warnings
No concerns identified
Tailwinds
Confidence
The Hanover Insurance Group (THG) is a Worcester, Massachusetts-based provider of property and casualty insurance, operating through Core Commercial, Specialty, and Personal Lines segments. Founded in 1852, the company distributes its diverse portfolio-ranging from workers compensation and marine insurance to personal automobile and homeowners policies-exclusively through a network of independent agents and brokers.
The company utilizes an agency-focused business model, which relies on localized expertise to penetrate niche markets such as cultural institutions and life sciences. Within the property and casualty sector, firms like Hanover manage profitability through the combined ratio, a measure that compares incurred losses and expenses to earned premiums. For deeper insight into these performance metrics, investors may find ValueRay to be a useful resource for further analysis.
- Premium pricing adjustments in personal lines offset rising catastrophe loss frequency
- Core commercial segment expansion hinges on independent agent and broker distribution
- Investment income sensitivity fluctuates with Federal Reserve interest rate policy shifts
- Specialty segment margin growth depends on disciplined underwriting in niche markets
- Inflationary pressure on auto repair and construction costs impacts loss ratios
| Net Income: 721.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.08 > 0.02 and ΔFCF/TA 2.53 > 1.0 |
| NWC/Revenue: 30.67% < 20% (prev 127.6%; Δ -96.97% < -1%) |
| CFO/TA 0.08 > 3% & CFO 1.26b > Net Income 721.1m |
| Net Debt (-1.18b) to EBITDA (953.3m): -1.24 < 3 |
| Current Ratio: 41.90 > 1.5 & < 3 |
| Outstanding Shares: last quarter (36.3m) vs 12m ago -0.27% < -2% |
| Gross Margin: 34.52% > 18% (prev 0.20%; Δ 3.43k% > 0.5%) |
| Asset Turnover: 41.77% > 50% (prev 40.53%; Δ 1.23% > 0%) |
| Interest Coverage Ratio: 9.80 > 6 (EBITDA TTM 953.3m / Interest Expense TTM 45.5m) |
| A: 0.12 (Total Current Assets 2.10b - Total Current Liabilities 50.1m) / Total Assets 16.53b |
| B: 0.24 (Retained Earnings 3.89b / Total Assets 16.53b) |
| C: 0.03 (EBIT TTM 446.1m / Avg Total Assets 16.00b) |
| D: 0.28 (Book Value of Equity 3.66b / Total Liabilities 12.96b) |
| Altman-Z'' Score: 2.07 = BBB |
Over the past week, the price has changed by +4.03%, over one month by +9.75%, over three months by +13.84% and over the past year by +18.69%.
- StrongBuy: 1
- Buy: 3
- Hold: 3
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 202.4 | 2.5% |
P/E Forward = 10.7411
P/S = 0.9896
P/B = 1.8534
P/EG = 0.3399
Revenue TTM = 6.68b USD
EBIT TTM = 446.1m USD
EBITDA TTM = 953.3m USD
Long Term Debt = 843.8m USD (from longTermDebt, last quarter)
Short Term Debt = 50.1m USD (from shortTermDebt, last quarter)
Debt = 843.8m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -1.18b USD (recalculated: Debt 843.8m - CCE 2.03b)
Enterprise Value = 5.44b USD (6.62b + Debt 843.8m - CCE 2.03b)
Interest Coverage Ratio = 9.80 (Ebit TTM 446.1m / Interest Expense TTM 45.5m)
EV/FCF = 4.36x (Enterprise Value 5.44b / FCF TTM 1.25b)
FCF Yield = 22.95% (FCF TTM 1.25b / Enterprise Value 5.44b)
FCF Margin = 18.68% (FCF TTM 1.25b / Revenue TTM 6.68b)
Net Margin = 10.79% (Net Income TTM 721.1m / Revenue TTM 6.68b)
Gross Margin = 34.52% ((Revenue TTM 6.68b - Cost of Revenue TTM 4.38b) / Revenue TTM)
Gross Margin QoQ = 43.72% (prev 46.79%)
Tobins Q-Ratio = 0.33 (Enterprise Value 5.44b / Total Assets 16.53b)
Interest Expense / Debt = 1.28% (Interest Expense 10.8m / Debt 843.8m)
Taxrate = 21.21% (50.3m / 237.1m)
NOPAT = 351.5m (EBIT 446.1m * (1 - 21.21%))
Current Ratio = 41.90 (Total Current Assets 2.10b / Total Current Liabilities 50.1m)
Debt / Equity = 0.24 (Debt 843.8m / totalStockholderEquity, last quarter 3.57b)
Debt / EBITDA = -1.24 (Net Debt -1.18b / EBITDA 953.3m)
Debt / FCF = -0.95 (Net Debt -1.18b / FCF TTM 1.25b)
Total Stockholder Equity = 3.45b (last 4 quarters mean from totalStockholderEquity)
RoA = 4.51% (Net Income 721.1m / Total Assets 16.53b)
RoE = 20.92% (Net Income TTM 721.1m / Total Stockholder Equity 3.45b)
RoCE = 10.40% (EBIT 446.1m / Capital Employed (Equity 3.45b + L.T.Debt 843.8m))
RoIC = 7.85% (NOPAT 351.5m / Invested Capital 4.48b)
WACC = 6.37% (E(6.62b)/V(7.47b) * Re(7.05%) + D(843.8m)/V(7.47b) * Rd(1.28%) * (1-Tc(0.21)))
Discount Rate = 7.05% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares (quarterly) Correlation: 9.94 | Cagr: 0.12%
[DCF] Terminal Value 87.13% ; FCFF base≈1.06b ; Y1≈1.31b ; Y5≈2.23b
[DCF] Fair Price = 1.68k (EV 57.53b - Net Debt -1.18b = Equity 58.71b / Shares 35.0m; r=6.37% [WACC]; 5y FCF grow 25.0% → 3.0% )
EPS Correlation: 70.00 | EPS CAGR: 24.33% | SUE: 1.71 | # QB: 2
Revenue Correlation: 94.29 | Revenue CAGR: 7.60% | SUE: 2.16 | # QB: 2
EPS current Quarter (2026-06-30): EPS=3.86 | Chg30d=+11.36% | Revisions=+50% | Analysts=7
EPS next Quarter (2026-09-30): EPS=4.17 | Chg30d=+1.70% | Revisions=+25% | Analysts=7
EPS current Year (2026-12-31): EPS=18.61 | Chg30d=+8.60% | Revisions=+50% | GrowthEPS=-2.5% | GrowthRev=+5.3%
EPS next Year (2027-12-31): EPS=18.54 | Chg30d=+2.40% | Revisions=+50% | GrowthEPS=-0.4% | GrowthRev=+4.6%
[Analyst] Revisions Ratio: +50%