EN DE

Kestrel Group (KG) Fair Value & Analysis

Financial Services · US · Market cap $93.8M

KG Kestrel Group logo Kestrel Group KG · US
Price$8.82
Fair Value$14.24
Upside+61.4%
Quality46/100
Watch Kestrel Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 91.5% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (7/12)
Moderate moat 48/100
Evidence: High Range $10.69 – $17.81 Share as image

Fair value as of: Jul 26, 2026

From 6 valuation models · updated 15 days ago

Share price −12.9% over the past month.

Below-average quality, screening 61% undervalued on our models.

What matters now

  • The price is below even our cautious bear case ($10.69). The market is more pessimistic than our downside scenario.
  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$77.40 $8.45 Fair Value $14.24 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 26, 2026.

How to read this chart

60‑month range $8.45 – $77.40 · fair‑value band $10.69 – $17.81 · the $8.82 price screens below the $14.24 fair value. Dashed = 300-day average. As of Jul 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Kestrel Group (KG) currently trades at $8.82, while our model-based Fair Value estimate is $14.24, implying the stock looks roughly 61.4% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Kestrel Group generated revenue of $43.4M at a net margin of 91.5%. It earns a return on equity of 68.4%. Net debt stands at $160M. The stock trades on a trailing P/E of 2.2. Fundamentals as of Jul 26, 2026

Our scenario range runs from $10.69 (bear case) to $17.81 (bull case); at $8.82, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 72% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 96% fair-value upside, at 61%, KG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $27.78 $33.47 $90.20 76
Gordon GGM $35.61 $59.65 $77.42 70
P/E Multiple $98.54 $131.38 $164.23 63
All 6 models by family
Dividend Discount
Gordon GGM $35.61 $59.65 $77.42 70
DDM Multi-Stage $35.61 $56.57 $64.17 61
Multiples
P/E Multiple $98.54 $131.38 $164.23 63
P/B Multiple $55.34 $73.78 $92.23 55
Asset-Based
NCAV (Graham) $8.20 $10.99 $16.40 50
Economic Profit
Residual Income $27.78 $33.47 $90.20 76

Widest divergence: Multiples ($73.78) versus Asset-Based ($10.99). Highest evidence: Residual Income (76).

Notify me when KG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $43.4M
Revenue growth (YoY) +1,112%
Net margin 91.5%
Return on equity 68.4%
Free cash flow −$96.1M FY2025
P/E ratio 2.2
More key figures
Operating margin -44.9%
EPS (TTM) $5.49
Net debt $160M FY2025

Figures from reported company fundamentals · as of Jul 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 43 · Market factors (momentum, volatility) 7

Profitability 53
Margins and returns on capital today
Quality Growth 73
Are margins and returns improving?
Cashflow 33
Earnings quality: real cash, not paper profit
Fin. Strength 21
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Kestrel Group Ltd engages in provision of fronting services to insurance program managers, managing general agencies, reinsurers, and reinsurance brokers in Bermuda. The company operates through two segments: Program Services and Legacy Reinsurance. The company is based in Hamilton, Bermuda.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kestrel Group reported revenue of $34.0M in FY2025 versus $98.7M in FY2021, a compound −23.4%/yr. Reported net income was $46.7M in FY2025, compounding +16.2%/yr from FY2021.

Growth Quality 22/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$34.0M
Latest YoY
+548.6%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−16.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−28.8%
Avg. growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−11.0%
Revenue −23.4%/yr
FY21 $98.7M
FY22 $58.1M
FY23 $1.3M
FY24 $5.2M
FY25 $34.0M
Net income +16.2%/yr
FY21 $25.6M
FY22 −$60.4M
FY23 −$4.2M
FY24 $324K
FY25 $46.7M

Watch KG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Kestrel Group Fair Value". https://www.fairvalue-calculator.com/stock/KG

Peer Group

Insurance - Reinsurance · 28 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 47 · Below median
Fair Value upside +61% · Above median
Return on equity (TTM) 68% · Top 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) 91% · Top 25%
Operating margin (TTM) -45% · Bottom 25%
Revenue growth 1112% · Top 25%
Debt / equity 1.36× · Higher than 75% of peers

Valuation Multiples vs Insurance - Reinsurance median · lower = cheaper

P/E (TTM) 2.2× · Cheaper than 75% of peers
P/B 0.73× · Cheaper than 75% of peers
P/S (TTM) 2.16× · Pricier than 75% of peers
EV/EBITDA 4.2× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 90
FUTURE 100 · sector 0
PAST 100 · sector 57
HEALTH 32 · sector 89
DIVIDEND 0 · sector 87

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance - Reinsurance stocks, each showing price versus our Fair Value estimate (as of Jul 26, 2026).

Stock Price Fair Value vs Fair Value
1MUV2 1MUV2 €522.60 €669.36 +28%
Swiss Re AG SREN CHF 132.60 CHF 218.88 +65%
Hannover Rück SE HNR1 €255.00 €284.58 +12%
Reinsurance Group RGA $241.79 $234.55 -3%
Everest Group EG $364.13 $522.67 +44%
RenaissanceRe Holdings RNR $314.99 $629.98 +100%
SCOR SE SDRC €33.04 €66.08 +100%
General Insurance Corporation GICRE ₹364.85 ₹715.98 +96%
China Reinsurance (Group) Corporation 1508 HK$1.37 HK$2.74 +100%
Hamilton Insurance Group HG $34.60 $69.20 +100%

Compare Kestrel Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Kestrel Group (KG) overvalued or undervalued?
As of Jul 26, 2026, our model estimates a fair value of $14.24 versus a price of $8.82, about +61% (undervalued).
What is the fair value of KG?
Our model-based fair value for Kestrel Group is $14.24 (as of Jul 26, 2026), built from audited fundamentals. The current price is $8.82.
What is the quality score of KG?
Kestrel Group has a Quality Score of 46/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Kestrel Group (KG)?
Kestrel Group reported trailing-twelve-month revenue of about $43.4M (latest available figure, as of Jul 26, 2026).
What is the net profit margin of KG?
The net profit margin of Kestrel Group is about 91.5%, meaning it keeps roughly 91.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Kestrel Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.