FMP
Skyward Specialty Insurance Group, Inc.
SKWD
NASDAQ
Skyward Specialty Insurance Group, Inc., an insurance holding company, engages in underwriting commercial property and casualty insurance coverages in the United States. The company offers general liability, excess liability, professional liability, commercial auto, group accident and health, property, surety, and workers' compensation insurance products. Skyward Specialty Insurance Group, Inc. was incorporated in 2006 and is headquartered in Houston, Texas.
49.54 USD
-4.48 (-9.04%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
447.89M
535.82M
642.42M
895.4M
1.15B
1.45B
1.84B
2.34B
2.96B
3.76B
Revenue %
-
19.63
19.89
39.38
28.17
26.77
26.77
26.77
26.77
Ebitda
-84.01M
58.05M
61.32M
-
165.59M
46.7M
59.21M
75.06M
95.15M
120.62M
Ebitda %
-18.76
10.83
9.55
-
14.43
3.21
3.21
3.21
3.21
Ebit
-89M
52.93M
56.19M
120.13M
162.24M
76.55M
97.04M
123.01M
155.94M
197.69M
Ebit %
-19.87
9.88
8.75
13.42
14.14
5.26
5.26
5.26
5.26
Depreciation
4.99M
5.12M
5.13M
-120.13M
3.36M
-29.84M
-37.83M
-47.96M
-60.79M
-77.07M
Depreciation %
1.11
0.96
0.8
-13.42
0.29
-2.05
-2.05
-2.05
-2.05
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
299.41M
206.38M
774.17M
863.92M
1.18B
1.17B
1.48B
1.88B
2.38B
3.02B
Total Cash %
66.85
38.52
120.51
96.48
102.4
80.37
80.37
80.37
80.37
Receivables
-
-
-
-
1.18B
290.98M
368.88M
467.63M
592.82M
751.51M
Receivables %
-
-
-
-
102.77
20
20
20
20
Inventories
-466.39M
-403.53M
-408.51M
-
-
-695.15M
-881.25M
-1.12B
-1.42B
-1.8B
Inventories %
-104.13
-75.31
-63.59
-
-
-47.78
-47.78
-47.78
-47.78
Payable
164.35M
160.68M
162.19M
201.04M
253.28M
397.04M
503.33M
638.08M
808.89M
1.03B
Payable %
36.69
29.99
25.25
22.45
22.07
27.29
27.29
27.29
27.29
Cap Ex
-2.07M
-2.15M
-2.33M
-3.16M
-4.22M
-5.67M
-7.18M
-9.11M
-11.54M
-14.63M
Cap Ex %
-0.46
-0.4
-0.36
-0.35
-0.37
-0.39
-0.39
-0.39
-0.39
Weighted Average Cost Of Capital
Price
49.54
Beta
Diluted Shares Outstanding
41.43M
Costof Debt
7.94
Tax Rate
After Tax Cost Of Debt
6.18
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
119.54M
Total Equity
2.05B
Total Capital
2.17B
Debt Weighting
5.5
Equity Weighting
94.5
Wacc
6.62
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
447.89M
535.82M
642.42M
895.4M
1.15B
1.45B
1.84B
2.34B
2.96B
3.76B
Ebitda
-84.01M
58.05M
61.32M
-
165.59M
46.7M
59.21M
75.06M
95.15M
120.62M
Ebit
-89M
52.93M
56.19M
120.13M
162.24M
76.55M
97.04M
123.01M
155.94M
197.69M
Tax Rate
22.2
22.2
22.2
22.2
22.2
22.2
22.2
22.2
22.2
22.2
Ebiat
-70.27M
41.98M
44.47M
93.81M
126.22M
60.21M
76.33M
96.76M
122.67M
155.51M
Depreciation
4.99M
5.12M
5.13M
-120.13M
3.36M
-29.84M
-37.83M
-47.96M
-60.79M
-77.07M
Receivables
-
-
-
-
1.18B
290.98M
368.88M
467.63M
592.82M
751.51M
Inventories
-466.39M
-403.53M
-408.51M
-
-
-695.15M
-881.25M
-1.12B
-1.42B
-1.8B
Payable
164.35M
160.68M
162.19M
201.04M
253.28M
397.04M
503.33M
638.08M
808.89M
1.03B
Cap Ex
-2.07M
-2.15M
-2.33M
-3.16M
-4.22M
-5.67M
-7.18M
-9.11M
-11.54M
-14.63M
Ufcf
563.38M
-21.58M
53.77M
-399.14M
-1B
1.75B
245.8M
311.61M
395.03M
500.78M
Wacc
6.62
6.62
6.62
6.62
6.62
Pv Ufcf
1.64B
216.23M
257.09M
305.68M
363.45M
Sum Pv Ufcf
2.79B
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
6.62
Free Cash Flow T1
510.79M
Terminal Value
11.07B
Present Terminal Value
8.03B
Intrinsic Value
Enterprise Value
10.82B
Net Debt
-2.07M
Equity Value
10.82B
Diluted Shares Outstanding
41.43M
Equity Value Per Share
261.21
Projected DCF
261.21 0.81%
