Projected Income Statement: James River Group Holdings, Inc.

Forecast Balance Sheet: James River Group Holdings, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 2/28/22 2/27/23 2/28/24 3/3/25 3/2/26 - - -
Estimates

Cash Flow Forecast: James River Group Holdings, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - 6.303 8.219 6.434 4.89 4.801
Change - - 30.4% -21.72% -24% -1.82%
Free Cash Flow (FCF) 1 719.6 318.5 1,113 1,079 436.5 1,024
Change - -55.74% 249.34% -3.03% -59.55% 134.59%
Announcement Date 2/26/21 3/1/22 2/28/23 2/29/24 3/4/25 3/3/26
1USD in Million
Estimates

Forecast Financial Ratios: James River Group Holdings, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) -24.16% 8.27% 13.78% -6.51% 10.83% 9.3% 13.44% -
EBIT Margin (%) -24.21% 8.23% 13.74% -6.56% 10.77% 9.26% 13.37% -
EBT Margin (%) -25.36% 6.07% 10.7% -10.05% 7.35% 16.26% 17.48% 19.23%
Net margin (%) -22.36% 2.73% -14.55% -16.71% 5.75% 7.73% 10% 12.6%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - - - - - -
ROE -24.23% 10.87% 9.25% -8.34% 8.56% 9.22% 9.58% 14.33%

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 1.2 0.2 0.2 0.16 0.04 0.04 0.0926 0.1597
Change - -83.33% 0% -20% -75% 0% 131.5% 72.48%
Book Value Per Share 1 19.41 14.78 14.2 10.1 11.71 10.39 12.97 14.81
Change - -23.85% -3.92% -28.87% 15.94% -11.31% 24.9% 14.17%
EPS 1 -4.94 0.59 -3.14 -3.06 - - - -
Change - 111.94% -632.2% 2.55% - - - -
Nbr of stocks (in thousands) 37,291 37,460 37,640 37,829 45,966 46,237 46,237 46,237
Announcement Date 2/28/22 2/27/23 2/28/24 3/3/25 3/2/26 - - -
1USD
Estimates
2026 *2027 *
P/E Ratio - -
PBR 0.41x 0.33x
EV / Sales 0.31x 0.31x
Yield 0.94% 2.18%

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
4.250USD
Average target price
5.375USD
Spread / Average Target
+26.47%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. JRVR Stock
  4. Financials James River Group Holdings, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!