EN DE

TWFG, Inc (TWFG) Fair Value & Analysis

Financial Services · US · Market cap $274M

TI TWFG, Inc logo TWFG, Inc TWFG · US
Price$29.07
Fair Value$6.77
Upside-76.7%
Quality64/100
Watch TWFG, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.1% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Moderate moat 51/100
Evidence: Medium Range $5.07 – $8.47 Share as image

Fair value as of: Jul 27, 2026

From 6 valuation models · updated 14 days ago

Share price +11.4% over the past month.

A solid business, but screening 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($8.47). The favourable scenario is already priced in.
  • Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder.
  • 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 (2 years)

$36.04 $17.04 Fair Value $6.77 Jul 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 27, 2026.

How to read this chart

25‑month range $17.04 – $36.04 · fair‑value band $5.07 – $8.47 · the $29.07 price screens above the $6.77 fair value. Dashed = 300-day average. As of Jul 27, 2026.

Full chart & analysis →

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

Analysis

TWFG, Inc (TWFG) currently trades at $29.07, while our model-based Fair Value estimate is $6.77, implying the stock looks roughly 76.7% overvalued today. The Quality Score stands at 64/100 (solid quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, TWFG, Inc generated revenue of $268M at a net margin of 3.1%. Revenue grew 35.3% year over year. It earns a return on equity of 16.2%. The balance sheet holds a net cash position of $145M. Fundamentals as of Jul 27, 2026

Our scenario range runs from $5.07 (bear case) to $8.47 (bull case); at $29.07, the current price sits above 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 19% below its 52-week high and 76% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -38% fair-value upside, at -77%, TWFG 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 $5.07 $5.42 $5.83 76
Gordon GGM $8.50 $14.24 $18.48 70
P/E Multiple $5.97 $7.96 $9.96 63
All 6 models by family
Dividend Discount
Gordon GGM $8.50 $14.24 $18.48 70
DDM Multi-Stage $8.50 $13.50 $15.32 61
Multiples
P/E Multiple $5.97 $7.96 $9.96 63
P/B Multiple $6.71 $8.95 $11.19 55
Asset-Based
NCAV (Graham) $3.20 $4.28 $6.39 50
Economic Profit
Residual Income $5.07 $5.42 $5.83 76

Widest divergence: Dividend Discount ($13.50) versus Asset-Based ($4.28). Highest evidence: Residual Income (76).

Notify me when TWFG reaches fair value

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

Key figures & financial health

Revenue (TTM) $268M
Revenue growth (YoY) +35.3%
Net margin 3.1%
Return on equity 16.2%
Free cash flow $53.1M FY2025
P/E ratio 37.6
More key figures
Operating margin 17.0%
EPS (TTM) $0.5600
EPS growth (YoY) +32.3%
Net cash $145M FY2025

Figures from reported company fundamentals · as of Jul 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 65 · Market factors (momentum, volatility) 49

Profitability 34
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 59
Price trend over the last 3–12 months (market factor)
52W Momentum 51
Distance to the 52-week high (market factor)
Net Issuance 50
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

TWFG, Inc. operates an independent distribution platform for personal and commercial insurance products in the United States.

Full company description

TWFG, Inc. operates an independent distribution platform for personal and commercial insurance products in the United States. The company offers auto, home, renters, life, health, motorcycle, umbrella, boat, recreational vehicle, flood, wind, event, luxury item, general liability, property, business auto, workers' compensation, business owner policy, and professional liability insurance products, as well as commercial bonds and group benefits. TWFG, Inc. was founded in 2001 and is based in The Woodlands, Texas.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

TWFG, Inc reported revenue of $234M in FY2025 versus $148M in FY2022, a compound +16.5%/yr. Reported net income was $8.0M in FY2025, compounding −27.2%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$234M
Latest YoY
+20.8%
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.
+16.5%
Revenue +16.5%/yr
FY22 $148M
FY23 $167M
FY24 $194M
FY25 $234M
Net income −27.2%/yr
FY22 $20.6M
FY23 $4.1M
FY24 $2.7M
FY25 $8.0M

TWFG screens 77% overvalued. Compare with Marsh & McLennan Companies, Inc →

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). "TWFG, Inc Fair Value". https://www.fairvalue-calculator.com/stock/TWFG

Peer Group

Insurance Brokers · 35 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 63 · Above median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 16% · Above median
Return on assets 8% · Above median
Net margin (TTM) 3% · Bottom 25%
Operating margin (TTM) 17% · Above median
Revenue growth 35% · Top 25%
Debt / equity 0.02× · Lower than 75% of peers

Valuation Multiples vs Insurance Brokers median · lower = cheaper

P/E (TTM) 37.6× · Pricier than 75% of peers
P/B 3.29× · Pricier than median
P/S (TTM) 1.02× · Cheaper than median
P/FCF 5.1× · Cheaper than median
EV/EBITDA 1.9× · Cheaper than 75% of peers

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 0 · sector 0
FUTURE 100 · sector 59
PAST 65 · sector 60
HEALTH 99 · sector 88
DIVIDEND 0 · sector 50

VALUE 0: the price sits above our fair-value range.

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 Brokers stocks, each showing price versus our Fair Value estimate (as of Jul 27, 2026).

Stock Price Fair Value vs Fair Value
Marsh & McLennan Companies, Inc MRSH $182.18 $112.25 -38%
Aon plc AON $367.21 $224.91 -39%
Arthur J. Gallagher & Co AJG $253.09 $75.58 -70%
Willis Towers Watson Public Limited WTW $285.12 $220.92 -23%
Brown & Brown, Inc BRO $67.66 $40.43 -40%
Erie Indemnity Company ERIE $227.31 $157.43 -31%
PB Fintech Limited POLICYBZR ₹1,574 ₹188.49 -88%
Neptune Insurance Holdings NP $31.03 $3.52 -89%
CorVel Corporation CRVL $62.29 $47.59 -24%
Accelerant Holdings ARX $13.52 $18.06 +34%

Compare TWFG, Inc 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 TWFG, Inc (TWFG) overvalued or undervalued?
As of Jul 27, 2026, our model estimates a fair value of $6.77 versus a price of $29.07, about −77% (overvalued).
What is the fair value of TWFG?
Our model-based fair value for TWFG, Inc is $6.77 (as of Jul 27, 2026), built from audited fundamentals. The current price is $29.07.
What is the quality score of TWFG?
TWFG, Inc has a Quality Score of 64/100. 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 TWFG, Inc (TWFG)?
TWFG, Inc reported trailing-twelve-month revenue of about $268M (latest available figure, as of Jul 27, 2026).
What is the net profit margin of TWFG?
The net profit margin of TWFG, Inc is about 3.1%, meaning it keeps roughly 3.1% 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 TWFG, Inc 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.