Projected Income Statement: AMERISAFE, Inc.

Forecast Balance Sheet: AMERISAFE, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 2/22/22 2/20/23 2/21/24 2/26/25 2/25/26 - -
Estimates

Cash Flow Forecast: AMERISAFE, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 0.921 1.296 2.089 0.553 0.84 2.148
Change - 40.72% 61.19% -73.53% 51.9% 155.71%
Free Cash Flow (FCF) 1 284.1 32.37 94.41 53.94 43.28 37.76
Change - -88.61% 191.67% -42.86% -19.77% -12.75%
Announcement Date 2/26/21 2/25/22 2/21/23 2/23/24 2/28/25 2/27/26
1USD in Million
Estimates

Forecast Financial Ratios: AMERISAFE, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - - -
EBIT Margin (%) - 25.15% 22.95% 25.22% 22.35% 18.55% 15.17% 13.05%
EBT Margin (%) - 25.15% 22.95% 25.22% 22.35% 18.55% 15% 12.65%
Net margin (%) - 20.81% 18.86% 20.24% 17.94% 14.86% 12.03% 10.16%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE - 15.7% 15.5% 20.4% 17.1% 16% 15.37% 15.83%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - -
CAPEX / FCF (%) - - - - - - - -

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - 5.16 - 4.86 4.48 - 1.64 1.72
Change - - - - -7.82% - - 4.88%
Book Value Per Share 1 - 20.62 16.57 15.28 13.51 13.39 13.08 12.84
Change - - -19.64% -7.79% -11.58% -0.89% -2.35% -1.76%
EPS 1 - 3.39 - 3.23 2.89 - 2.17 1.9
Change - - - - -10.53% - - -12.44%
Nbr of stocks (in thousands) - 19,359 19,150 19,170 19,040 18,913 18,524 18,524
Announcement Date - 2/22/22 2/20/23 2/21/24 2/26/25 2/25/26 - -
1USD
Estimates
2026 *2027 *
P/E 12.8x 14.7x
PBR 2.13x 2.17x
EV / Sales 1.51x 1.48x
Yield 5.88% 6.17%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
3
Last Close Price
27.87USD
Average target price
35.67USD
Spread / Average Target
+27.98%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. AMSF Stock
  4. Financials AMERISAFE, Inc.