Monday, March 27, 2023

Reinsurance comply with up: SCOR SE- Too low cost to disregard a P/E of 6x for 2023 ?

Disclaimer: This isn’t funding recommendation. PLEASE DO YOUR OWN RESEARCH !!!!


After Hannover Re and Munich Re a number of days in the past, I made a decision to incorporate additionally Swiss Re and Scor in my evaluation. Sadly, for each of those gamers, the CAGRs for revenue and so on. are meaningless as they have been making losses in 2022. Nevertheless, particularly for SCOR I discovered a number of numbers very fascinating:

re comp 4

Rating nonetheless has a comparatively conservative fairness ratio, just like Hannover Re, and can also be relying much less in monetary earnings and has a good long run ROE of 8%. Swiss Re in distinction is certainly a “class of its personal” with actually dangerous comps in all classes.

What I actually discovered fascinating nevertheless is the truth that SCOR appears to commerce at an unlimited low cost to its friends, each by way of Worth to E book worth in addition to in anticipated 2023 P/E. That’s why I made a decision to have a deeper look into SCOR.

SCOR as an organization

SCOR is a French Reinsurance firm that’s supposed to be the number 5 global reinsurer based mostly on whole premium. Simply earlier than the monetary disaster in 2007, Scor merged with Swiss based Converium (itself a spin-off from Zurich Insurance coverage). Of their investor deck, they do have a very good chart of how they’re positioned globally:

Scor competitive position

On the time of writing, Scor has a marked cap of ~4,2 bn EUR with aroun 178 mn shares excellent.

Basic Tailwind (1): Reinsurance cycle

2022 was from a claims perspective not an excellent 12 months for reisurance. Nevertheless, 2023 seems to be a lot better. One specialty of reinsurance is that the trade mainly adjusts pricing solely every year at 12 months finish. Already in November, it was relatively clear that prices will increase.

Just some days in the past, the FT lastly reported that Reinsurance costs elevated considerably, in some areas, premiums elevated by as much as 200%.
The struggle in Ukraine and excessive climate occasions have pushed up the price of reinsurance by as a lot as 200 per cent in essential January renewals, in keeping with a brand new report, threatening to lift premiums and cut back what insurers are prepared to cowl.

Clearly not all enterprise strains will revenue that a lot, however general it appears that evidently reinsurers have been capable of get “respectable costs” which ought to tranfer in “higher than common margins” (earlier than NatCat).

A part of that is clearly mirrored within the share costs of Reinsurers which have recovered considerably since final summer time:

Scor comp 12m

Why has SCOR’s inventory carried out so dangerous within the second half of 2022 ?

It’s at all times troublesome to interpret why a inventory does soemthing. In SCOR’s case, I feel 2 elements may have scared buyers in 2022 particularly in Q3: A comparatively massive publicity to French storms and a ~500 mn “reserve strenghtening” in Q3. That is the slide kind the IR presentation:


Basic Tailwind (2): Rates of interest

One other tailwind are rates of interest. With elevated rates of interest, the yield on newly invested cash clearly goes up. Nevertheless there’s one caveat: Lengthy working fastened earnings securities are “underneath water”, so to be able to stop losses, Insures have to attend till the previous paper matures.

Scor has a decent investor presentation from November. With regard to their funding earnings, I discovered this slide actually useful:

SCOR investment part 1

Scor’s portolio length is de facto quick. The three,3 years examine with ~6,5 12 months for Munich Re (together with Ergo, 5 years excluding Ergo) and 5 years for Hannover Re.

This has two primary results:

  1. The rate of interest sensitivity of the IFRS Fairness was decrease than for its friends
  2. The upper yield envrionement will end in a faster and bigger improve in funding earnings in comparison with their friends, each due to the shorter length in addition to the decrease beginning yield-

A again of the envelope calculation seems to be as follows:

Scor has round 20 bn in ifxed incoem property that yield at present round 2% or 400 mn in funding earnings. Subsequent 12 months, they may have the ability to reinvest 30% of the 20 bn at 5% as a substitute of two%. This has the next impact:

=0,3*20bn*(5%-2%) ~180 mn EUR extra internet funding earnings in 2023 in comparison with 2022.

Assuming that rates of interest stay the place there are, this impact will proceed for the following two years as nicely, till the entire portfolio yields 5% (assuming that yield keep the place they’re).

Valuation / Mannequin

I got here up with a simplified mannequin base case  which seems to be as follows:

Scor model 3

The bottom case assumption are as follows:

  1. Each maturing asset (~30% of the present property) and any new investments (5% progress of the float p.a.) can invested at 5% (present reinvestment charge) in 2023 and roughly 4,5% in 2024 and 4% in 2025.
  2. The robust Reinsurance cycle will permit for a 98% Mixed ratio in 2023, going again as much as 100% till 2025

Nobody may modify this assumptions in any approach (decrease/larger reinvestment yields, Larger progress of float, larger/decrease CR and so on.), however I feel these asumptions are affordable base case assumptions.

Primarily based on these assumptions, I’d expext EPS of three,92 for 2023 and based mostly on a P/E of 9 this may imply a goal worth of 35 EUR per share. This may imply a 50% upside plus an anticipated 1,80 EUR dvidend. Ticker tells me that promote facet analysts expect 3,77/4,16/4,93 as EPS for 2023 to 2025, so fairly shut and equally lifelike.

SCOR is clealry not precisely a long run compounder, nevertheless it seems to be like a potnetially very fascinating “worth commerce” with a good upside.


I see three main dangers on this case:

     1. Excessive Nat Cat losses (once more) in 2023

There’s completely no assure that 2023 will likely be higher for NatCat than 2022, it chilly be even worse. Nevertheless the siginficant hieghr premium stage and SCOR’s decreased publicity clearly decrease the likelihood of a very dangerous 12 months

2. Rate of interest growth

The largest dirver of upper eanrings is clearly the reinvestment yield. SCOR will reinvest most of its portfolio over the following 3 years. So a sudden and everlasting drop in rates of interest will decrease the anticipated improve within the funding earnings. In accordance with my expertise, the present yield is at all times the most effective proxy for future yields. Utilizing the yield curves (i.e. the implied frwards) would result in a decrease anticipated reinvestment yield.

    3. Additional reserve strenghtening required

Shareholder clearly obtained spooked by the reserve strengthening in Q3 and there’s no assure that this would be the final one. Their rivals didn’t want to do that in Q3. It seems to be like that SCOR’s reserves appeared to have been extra “optimistic” than the rivals with one driver being inflation.

IFRS 9 / IFRS 17 adjustments in 2023

I don’t need to bore out anybody with accounting particulars, however in 2023 two main accounting adjustments will kick in for Insurance coverage and Reinsurance companies that report underneath IFRS:

IFRS 9 targets the accounting of investments. The primary subject right here is that particularly for fairness investments, one has to selected between both totally working them by means of P&L or to solely present the dividend earnings within the P&L. This is a matter for insurers with vital publicity to fairness (as an illustration Munich Re) however not for SCOR as they haven’t any fairness inevstments. Many market contributors assume that the funding earnings of many insuers will turn out to be rather more unstable. As well as, Insurers won’t be able to steer general P&L through realizing unrealized features.

IFRS 17 targets the insurance coverage facet. SCOR has some charts on that of their investor presentation. General, particularly for P&C, internet premium will likely be decrease however mixed ratios will look higher. In addition they point out that IFRS Fairness will likely be larger attributable to reserve discounting, one thing that has been potential underneath US GAAP already. As price-to-book continues to be an essential metric for valuing insurers, this may very well be an general positivee growth for Insurers with IFRS accounts

General, there’s some uncertainty round these adjustments and I count on that some shareholders is perhaps shocked by the growing volatility of GAAP earnings for some Insurers and Reinsurers. once more, for SCOR I feel that is much less o a difficulty attributable to their very conservative imvestment portfolio.

Administration/Shareholders and so on.

With reagrd to Managment and startegic shareholders, there’s not lots to report right here. Most notable are a complete 3,5% of share possession of workers and a 3,6% place from Tweedy Brown, an old-fashioned worth investing agency.

Nevertheless, as it is a extra quick time period relative worth commerce, these elements don’t play such an essential position as for long run investments.


As at all times, thes is now a very good time to have a look at some professional’s and con’s concerning this funding case:

+ Tailwind 1: Robust Reinsurance cycle, excessive premium will increase
+ Tailwind 2: Brief length of portfolio to profit from larger rates of interest
+ Low threat funding technique
+ Very enticing relative valuation
+ relative higher through IFRS 9 / IFRS 17 (larger fairness, higher CR)

+/- Common administration, avarage ROE, Margins and so on.
+/- Reinsurance claims are unpredictable and might be unstable (NatCat)

– beneath common P&C profitability, losses in 2022
– threat of futher reserve strengthening
– general uncertainty about IFRS 9 / IFRS 17
– decrease reinvestment charges

Sport plan:

As talked about above, for me SCOR is just not a long run funding however reasonably a “worth commerce”, i.e. a comparatively undervalued safety that has a very good probability to catch as much as its friends over the following 12-18 months. My worth goal can be round 35 EUR plus dividend.

Some “delicate catalysts” may very well be the the end result presentation in early February the place they could, amongst different matters, present the IFRS 17 impression on fairness and provides a hopefully optimistic forecast for 2023.

Operationally, usually solely after Q3 (US Hurricane season) reinsurers can say if it wil be a very good 12 months or not, nonetheless, one ought to see the ffect of upper rates of interest quarter by quarter.

In the event that they announce one other massive “reserve strengthening”, then I’ll critically rethink the postion.,


General, I do suppose that SCOR SE repdrsents an fascinating “relatice worth commerce” alternative. At an estimated P/E of 6 for 2023, the inventory seems to be too low cost in comparison with its primary rivals who commerce at 10-12x P/E. The underlying enterprise is supported by two robust fundamntal talwinds: A powerful Reinsurance cycle and growing rates of interest, wher SCOR through its quick portfolio length advantages much more than the rivals.

Subsequently I’ve allotted ~4% of the portfolio into SCOR at a worth of 23,60 EUR. I financed this thorugh a sale of the GTT place in addition to some revenue taking at Meier & Tobler.

My base case anticipated return is +50% (together with dividend) over a interval of 12-18 months.

Disclaimer: This isn’t funding recommendation. PLEASE DO YOUR OWN RESEARCH !!!!

Related Articles


Please enter your comment!
Please enter your name here

Latest Articles