
PSC Insurance Group Ltd
ASX:PSI

Intrinsic Value
The intrinsic value of one
PSI
stock under the Base Case scenario is
4.26
AUD.
Compared to the current market price of 6.18 AUD,
PSC Insurance Group Ltd
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
PSC Insurance Group Ltd
Fundamental Analysis

PSC’s aggressive acquisition strategy risks overpaying for targets and encountering integration issues, potentially eroding margins if newly acquired brokerage units or underwriting agencies fail to meet synergy targets or maintain client relationships post-merger.
PSC has demonstrated disciplined execution on acquisitions in Australia and the UK, leveraging a decentralized operating model that preserves local client relationships while bolstering overall revenue and profitability across its portfolio.

Revenue & Expenses Breakdown
PSC Insurance Group Ltd
Balance Sheet Decomposition
PSC Insurance Group Ltd
Current Assets | 500.1m |
Cash & Short-Term Investments | 71.2m |
Receivables | 92.2m |
Other Current Assets | 336.8m |
Non-Current Assets | 687.5m |
Long-Term Investments | 103.3m |
PP&E | 39.3m |
Intangibles | 543.6m |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
PSC Insurance Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
PSC Insurance Group Ltd
Revenue
|
344.6m
AUD
|
Operating Expenses
|
-257.6m
AUD
|
Operating Income
|
87.1m
AUD
|
Other Expenses
|
-29.9m
AUD
|
Net Income
|
57.2m
AUD
|
PSI Profitability Score
Profitability Due Diligence
PSC Insurance Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
PSC Insurance Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
PSI Solvency Score
Solvency Due Diligence
PSC Insurance Group Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
PSC Insurance Group Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PSI Price Targets Summary
PSC Insurance Group Ltd
Dividends
Current shareholder yield for PSI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
PSI
stock under the Base Case scenario is
4.26
AUD.
Compared to the current market price of 6.18 AUD,
PSC Insurance Group Ltd
is
Overvalued by 31%.