{ "run": { "id": "cmnr0l4dl01q2p658h2gvkh2r", "region": "US", "assetId": "cmnr0l4c101pyp658m6bfdb0x", "ticker": "AIZ", "snapshotId": "cmnr0l4d301q0p658cdjyfazt", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:06:16.038Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr0l4d301q0p658cdjyfazt", "assetId": "cmnr0l4c101pyp658m6bfdb0x", "asOf": "2026-04-08T20:00:03.000Z", "snapshot": { "asOf": "2026-04-08T20:00:03.000Z", "quote": { "asOf": "2026-04-08T20:00:03.000Z", "open": null, "price": 223.69, "dayLow": 218.515, "volume": 227788, "dayHigh": 224.68, "currency": "USD", "prevClose": 218.8, "week52Low": 176.63, "week52High": 246.31 }, "fundamentals": { "pe": 22.3304940374787, "beta": 0.817488806346968, "epsTTM": 5.87, "fcfTTM": 1246400000, "growth": { "epsYoy": 0.1780068728522337, "revenueYoy": 0.0788718164596927 }, "sector": "Insurance Carriers, NEC", "margins": { "net": 0.06810360300601671, "gross": null, "operating": null }, "website": "http://assurant.com", "industry": "Insurance", "pegRatio": 0.477657626470133, "ebitdaTTM": 712100000, "forwardPe": 17.0012970168612, "marketCap": 9930000000, "totalCash": 1999900000, "totalDebt": 2407500000, "debtEquity": 0.355027596943108, "quickRatio": null, "revenueTTM": 12814300000, "companyName": "ASSURANT, INC.", "priceToBook": 1.42895837393217, "currentRatio": null, "dividendYield": 0.0186465042580561, "returnOnAssets": 0.02009750525639461, "returnOnEquity": 0.0676832720067931, "analystOpinions": null, "businessSummary": "Assurant, Inc. is a global provider of risk management products and services with headquarters in Atlanta. Its businesses provide a diverse set of specialty, niche-market insurance products in the property, casualty, extended device protection, and preneed insurance sectors. The company's main operating segments are Global Housing and Global Lifestyle.", "enterpriseValue": 8259284376.52, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 14200, "sharesOutstanding": 49699769, "enterpriseToEbitda": 11.59848950501334, "analystTargetMedian": null, "enterpriseToRevenue": 0.644536523767978, "operatingCashflowTTM": 1833900000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:06:16.023Z" }, "results": [ { "id": "cmnr0l4do01q4p658pypahk9d", "runId": "cmnr0l4dl01q2p658h2gvkh2r", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"AIZ\",\"currency\":\"USD\",\"current_price\":223.69,\"target_price_6m\":234,\"target_price_12m\":242,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"Attractive FCF yield of ~12.6% supports shareholder returns and flexibility\",\"Low PEG ratio of 0.48 signals undervaluation relative to earnings growth\",\"Forward P/E of 17x implies significant normalized EPS above depressed TTM figure\",\"Specialty insurance niche offers resilient revenue streams across cycles\",\"Moderate leverage (D/E 0.36) provides balance sheet cushion for growth\"],\"key_drivers\":[{\"driver\":\"Global Lifestyle segment growth via device protection\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Normalized EPS recovery from depressed TTM levels\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Strong operating cash flow generation ($1.83B TTM)\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Revenue growth momentum at ~7.9% YoY\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Low ROE (6.8%) limits P/B expansion potential\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Dividend yield ~1.9% adds to total return\",\"impact\":\"LOW\",\"direction\":\"POS\"},{\"driver\":\"Rising catastrophe loss trends in property insurance\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Interest rate environment impacts investment portfolio\",\"impact\":\"MED\",\"direction\":\"POS\"}],\"risks\":[\"Catastrophe losses in Global Housing segment could pressure earnings\",\"ROE below cost of equity long-term would erode valuation support\",\"Integration or execution risk in device protection partnerships\",\"Regulatory changes in insurance pricing or capital requirements\",\"Economic downturn reducing demand for extended protection products\",\"Large gap between GAAP EPS and implied forward EPS creates uncertainty\"],\"assumptions\":{\"revenue_cagr_3y\":0.06,\"ebit_margin_target\":0.08,\"wacc\":0.09,\"terminal_multiple\":17},\"scenarios\":{\"bear\":{\"target_price\":195,\"prob\":0.2,\"notes\":\"Elevated catastrophe losses and margin compression reduce earnings power.\"},\"base\":{\"target_price\":242,\"prob\":0.55,\"notes\":\"Steady premium and lifestyle growth with normalized EPS of ~$14.25 at 17x.\"},\"bull\":{\"target_price\":270,\"prob\":0.25,\"notes\":\"Margin expansion plus strong device protection growth drive EPS above $15.50.\"}},\"method_notes\":\"Insurance-oriented valuation anchored on forward P/E (17x) applied to normalized EPS, cross-checked with EV/EBITDA (11.6x) and FCF yield (12.6%). TTM GAAP EPS appears depressed vs operating reality implied by forward P/E; base assumes ~$14.25 normalized EPS. 12M target of $242 implies ~8.2% upside, supporting BUY. PEG of 0.48 and strong FCF underpin conviction. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "ai-equity-research-v1", "risks": [ "Catastrophe losses in Global Housing segment could pressure earnings", "ROE below cost of equity long-term would erode valuation support", "Integration or execution risk in device protection partnerships", "Regulatory changes in insurance pricing or capital requirements", "Economic downturn reducing demand for extended protection products", "Large gap between GAAP EPS and implied forward EPS creates uncertainty" ], "ticker": "AIZ", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Steady premium and lifestyle growth with normalized EPS of ~$14.25 at 17x.", "target_price": 242 }, "bear": { "prob": 0.2, "notes": "Elevated catastrophe losses and margin compression reduce earnings power.", "target_price": 195 }, "bull": { "prob": 0.25, "notes": "Margin expansion plus strong device protection growth drive EPS above $15.50.", "target_price": 270 } }, "confidence": 0.62, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.06, "terminal_multiple": 17, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "Global Lifestyle segment growth via device protection", "impact": "HIGH", "direction": "POS" }, { "driver": "Normalized EPS recovery from depressed TTM levels", "impact": "HIGH", "direction": "POS" }, { "driver": "Strong operating cash flow generation ($1.83B TTM)", "impact": "HIGH", "direction": "POS" }, { "driver": "Revenue growth momentum at ~7.9% YoY", "impact": "MED", "direction": "POS" }, { "driver": "Low ROE (6.8%) limits P/B expansion potential", "impact": "MED", "direction": "NEG" }, { "driver": "Dividend yield ~1.9% adds to total return", "impact": "LOW", "direction": "POS" }, { "driver": "Rising catastrophe loss trends in property insurance", "impact": "MED", "direction": "NEG" }, { "driver": "Interest rate environment impacts investment portfolio", "impact": "MED", "direction": "POS" } ], "method_notes": "Insurance-oriented valuation anchored on forward P/E (17x) applied to normalized EPS, cross-checked with EV/EBITDA (11.6x) and FCF yield (12.6%). TTM GAAP EPS appears depressed vs operating reality implied by forward P/E; base assumes ~$14.25 normalized EPS. 12M target of $242 implies ~8.2% upside, supporting BUY. PEG of 0.48 and strong FCF underpin conviction. Not investment advice.", "current_price": 223.69, "recommendation": "BUY", "thesis_bullets": [ "Attractive FCF yield of ~12.6% supports shareholder returns and flexibility", "Low PEG ratio of 0.48 signals undervaluation relative to earnings growth", "Forward P/E of 17x implies significant normalized EPS above depressed TTM figure", "Specialty insurance niche offers resilient revenue streams across cycles", "Moderate leverage (D/E 0.36) provides balance sheet cushion for growth" ], "target_price_6m": 234, "target_price_12m": 242 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 57619, "createdAt": "2026-04-09T05:06:16.038Z", "usage": { "inputTokens": 3557, "outputTokens": 2156, "costUsd": 0.071685 } }, { "id": "cmnr0l4do01q7p658vtte6lyq", "runId": "cmnr0l4dl01q2p658h2gvkh2r", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Equity Research Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"AIZ\",\n \"currency\": \"USD\",\n \"current_price\": 223.69,\n \"target_price_6m\": 208.0,\n \"target_price_12m\": 192.0,\n \"recommendation\": \"SELL\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Steady revenue growth from insurance demand.\",\n \"EPS growth supported by operational improvements.\",\n \"Defensive stock with low beta characteristics.\",\n \"Current valuation appears elevated versus earnings.\",\n \"Manageable debt but limited upside potential.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Revenue Growth\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"EPS Growth\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Interest Rate Environment\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Competitive Landscape\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Regulatory Changes\", \"impact\": \"HIGH\", \"direction\": \"NEG\" },\n { \"driver\": \"Economic Conditions\", \"impact\": \"MED\", \"direction\": \"NEG\" },\n { \"driver\": \"Technological Efficiency\", \"impact\": \"LOW\", \"direction\": \"POS\" },\n { \"driver\": \"Dividend Stability\", \"impact\": \"LOW\", \"direction\": \"POS\" }\n ],\n \"risks\": [\n \"Economic recession increasing insurance claims.\",\n \"Premium pressure from heightened competition.\",\n \"Adverse regulatory changes impacting profitability.\",\n \"Interest rate volatility affecting investment income.\",\n \"Operational disruptions in global markets.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.08,\n \"ebit_margin_target\": 0.06,\n \"wacc\": 0.075,\n \"terminal_multiple\": 12\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 180.0, \"prob\": 0.2, \"notes\": \"Slower growth and margin pressure.\" },\n \"base\": { \"target_price\": 192.0, \"prob\": 0.6, \"notes\": \"Moderate growth with stable margins.\" },\n \"bull\": { \"target_price\": 210.0, \"prob\": 0.2, \"notes\": \"Faster growth and efficiency gains.\" }\n },\n \"method_notes\": \"Valuation based on EV/EBITDA with growth assumptions. SELL due to expected downside. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI Equity Research Model", "risks": [ "Economic recession increasing insurance claims.", "Premium pressure from heightened competition.", "Adverse regulatory changes impacting profitability.", "Interest rate volatility affecting investment income.", "Operational disruptions in global markets." ], "ticker": "AIZ", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Moderate growth with stable margins.", "target_price": 192 }, "bear": { "prob": 0.2, "notes": "Slower growth and margin pressure.", "target_price": 180 }, "bull": { "prob": 0.2, "notes": "Faster growth and efficiency gains.", "target_price": 210 } }, "confidence": 0.6, "assumptions": { "wacc": 0.075, "revenue_cagr_3y": 0.08, "terminal_multiple": 12, "ebit_margin_target": 0.06 }, "key_drivers": [ { "driver": "Revenue Growth", "impact": "MED", "direction": "POS" }, { "driver": "EPS Growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Interest Rate Environment", "impact": "MED", "direction": "NEG" }, { "driver": "Competitive Landscape", "impact": "MED", "direction": "NEG" }, { "driver": "Regulatory Changes", "impact": "HIGH", "direction": "NEG" }, { "driver": "Economic Conditions", "impact": "MED", "direction": "NEG" }, { "driver": "Technological Efficiency", "impact": "LOW", "direction": "POS" }, { "driver": "Dividend Stability", "impact": "LOW", "direction": "POS" } ], "method_notes": "Valuation based on EV/EBITDA with growth assumptions. SELL due to expected downside. Not investment advice.", "current_price": 223.69, "recommendation": "SELL", "thesis_bullets": [ "Steady revenue growth from insurance demand.", "EPS growth supported by operational improvements.", "Defensive stock with low beta characteristics.", "Current valuation appears elevated versus earnings.", "Manageable debt but limited upside potential." ], "target_price_6m": 208, "target_price_12m": 192 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 388, "createdAt": "2026-04-09T05:06:16.038Z", "usage": { "inputTokens": 2071, "outputTokens": 4678, "costUsd": 0.002545 } }, { "id": "cmnr0l4do01q5p6588x6afp1k", "runId": "cmnr0l4dl01q2p658h2gvkh2r", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI_Equity_Analyst_v1\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"AIZ\",\n \"currency\": \"USD\",\n \"current_price\": 223.69,\n \"target_price_6m\": 235.00,\n \"target_price_12m\": 250.00,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.70,\n \"thesis_bullets\": [\n \"Robust FCF yield of ~12.5% provides ample capacity for share repurchases and dividend growth.\",\n \"Global Lifestyle segment benefits from resilient consumer demand for mobile device protection.\",\n \"Forward P/E of 17x and PEG of 0.48 indicate attractive valuation relative to earnings growth.\",\n \"Global Housing segment remains exposed to catastrophe risks but is mitigated by strong reinsurance.\",\n \"Consistent double-digit EPS growth driven by margin expansion and disciplined capital allocation.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Mobile device protection attach rates\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Catastrophe loss events\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Reinsurance renewal rates\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Share repurchase volume\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Auto warranty sales volume\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Investment portfolio yield\",\n \"impact\": \"LOW\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Higher-than-expected catastrophe losses in the Global Housing segment.\",\n \"Loss or renegotiation of a major telecom partner contract in Global Lifestyle.\",\n \"Macroeconomic slowdown reducing consumer appetite for extended warranties and device upgrades.\",\n \"Significant increases in reinsurance premiums compressing housing margins.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.06,\n \"ebit_margin_target\": 0.08,\n \"wacc\": 0.085,\n \"terminal_multiple\": 15.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 190.00,\n \"prob\": 0.25,\n \"notes\": \"Severe catastrophe losses and loss of a key lifestyle partner compress margins.\"\n },\n \"base\": {\n \"target_price\": 250.00,\n \"prob\": 0.60,\n \"notes\": \"Steady growth in lifestyle, normalized cat losses, and consistent share buybacks.\"\n },\n \"bull\": {\n \"target_price\": 285.00,\n \"prob\": 0.15,\n \"notes\": \"Higher attach rates in device protection and a highly benign hurricane season.\"\n }\n },\n \"method_notes\": \"Valuation based on a blend of historical P/E multiples (16x forward EPS) and a DCF model (8.5% WACC, 15x terminal multiple). The 11.7% upside to our 12M target of $250 supports a BUY rating, balanced by catastrophe risks. This is not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "AI_Equity_Analyst_v1", "risks": [ "Higher-than-expected catastrophe losses in the Global Housing segment.", "Loss or renegotiation of a major telecom partner contract in Global Lifestyle.", "Macroeconomic slowdown reducing consumer appetite for extended warranties and device upgrades.", "Significant increases in reinsurance premiums compressing housing margins." ], "ticker": "AIZ", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady growth in lifestyle, normalized cat losses, and consistent share buybacks.", "target_price": 250 }, "bear": { "prob": 0.25, "notes": "Severe catastrophe losses and loss of a key lifestyle partner compress margins.", "target_price": 190 }, "bull": { "prob": 0.15, "notes": "Higher attach rates in device protection and a highly benign hurricane season.", "target_price": 285 } }, "confidence": 0.7, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.06, "terminal_multiple": 15, "ebit_margin_target": 0.08 }, "key_drivers": [ { "driver": "Mobile device protection attach rates", "impact": "HIGH", "direction": "POS" }, { "driver": "Catastrophe loss events", "impact": "HIGH", "direction": "NEG" }, { "driver": "Reinsurance renewal rates", "impact": "MED", "direction": "NEG" }, { "driver": "Share repurchase volume", "impact": "MED", "direction": "POS" }, { "driver": "Auto warranty sales volume", "impact": "MED", "direction": "POS" }, { "driver": "Investment portfolio yield", "impact": "LOW", "direction": "POS" } ], "method_notes": "Valuation based on a blend of historical P/E multiples (16x forward EPS) and a DCF model (8.5% WACC, 15x terminal multiple). The 11.7% upside to our 12M target of $250 supports a BUY rating, balanced by catastrophe risks. This is not investment advice.", "current_price": 223.69, "recommendation": "BUY", "thesis_bullets": [ "Robust FCF yield of ~12.5% provides ample capacity for share repurchases and dividend growth.", "Global Lifestyle segment benefits from resilient consumer demand for mobile device protection.", "Forward P/E of 17x and PEG of 0.48 indicate attractive valuation relative to earnings growth.", "Global Housing segment remains exposed to catastrophe risks but is mitigated by strong reinsurance.", "Consistent double-digit EPS growth driven by margin expansion and disciplined capital allocation." ], "target_price_6m": 235, "target_price_12m": 250 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 27584, "createdAt": "2026-04-09T05:06:16.038Z", "usage": { "inputTokens": 2392, "outputTokens": 862, "costUsd": 0.015128 } }, { "id": "cmnr0l4do01q3p658pw469ux2", "runId": "cmnr0l4dl01q2p658h2gvkh2r", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"openai-equity-analyst-v2\",\"as_of\":\"2026-04-08T20:00:03.000Z\",\"ticker\":\"AIZ\",\"currency\":\"USD\",\"current_price\":223.69,\"target_price_6m\":236.0,\"target_price_12m\":242.0,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"Global Lifestyle supports recurring earnings through device protection and service contracts.\",\"Balance sheet is solid with modest leverage and meaningful cash flexibility.\",\"Forward valuation looks reasonable versus positive revenue and EPS growth.\",\"Housing exposure and catastrophe volatility limit multiple expansion.\",\"Strong cash generation supports buybacks, dividends, and downside resilience.\"],\"key_drivers\":[{\"driver\":\"Device protection growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Housing pricing discipline\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Share repurchases\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Investment income\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Catastrophe losses\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Housing market weakness\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Claims inflation\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Valuation rerating\",\"impact\":\"LOW\",\"direction\":\"POS\"}],\"risks\":[\"Severe catastrophe season compresses housing profitability.\",\"Carrier or retailer partner losses hurt device protection volumes.\",\"Reserve strengthening or adverse claims trends reduce earnings quality.\",\"Lower rates or market volatility pressure investment income.\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.066,\"wacc\":0.092,\"terminal_multiple\":1.55},\"scenarios\":{\"bear\":{\"target_price\":195.0,\"prob\":0.25,\"notes\":\"Cat losses and weaker housing keep returns near book value.\"},\"base\":{\"target_price\":242.0,\"prob\":0.5,\"notes\":\"Mid-single-digit growth and stable underwriting support modest rerating.\"},\"bull\":{\"target_price\":275.0,\"prob\":0.25,\"notes\":\"Lifestyle outperforms and benign losses drive stronger capital returns.\"}},\"method_notes\":\"Valuation uses normalized earnings-power with P/B cross-check; no sell-side targets used. Snapshot PE and epsTTM appear inconsistent, so I leaned on forward PE, P/B, cash generation, and balance sheet context. 12M upside is ~8%, supporting BUY. not investment advice\"}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "openai-equity-analyst-v2", "risks": [ "Severe catastrophe season compresses housing profitability.", "Carrier or retailer partner losses hurt device protection volumes.", "Reserve strengthening or adverse claims trends reduce earnings quality.", "Lower rates or market volatility pressure investment income." ], "ticker": "AIZ", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Mid-single-digit growth and stable underwriting support modest rerating.", "target_price": 242 }, "bear": { "prob": 0.25, "notes": "Cat losses and weaker housing keep returns near book value.", "target_price": 195 }, "bull": { "prob": 0.25, "notes": "Lifestyle outperforms and benign losses drive stronger capital returns.", "target_price": 275 } }, "confidence": 0.62, "assumptions": { "wacc": 0.092, "revenue_cagr_3y": 0.05, "terminal_multiple": 1.55, "ebit_margin_target": 0.066 }, "key_drivers": [ { "driver": "Device protection growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Housing pricing discipline", "impact": "MED", "direction": "POS" }, { "driver": "Share repurchases", "impact": "MED", "direction": "POS" }, { "driver": "Investment income", "impact": "MED", "direction": "POS" }, { "driver": "Catastrophe losses", "impact": "HIGH", "direction": "NEG" }, { "driver": "Housing market weakness", "impact": "HIGH", "direction": "NEG" }, { "driver": "Claims inflation", "impact": "MED", "direction": "NEG" }, { "driver": "Valuation rerating", "impact": "LOW", "direction": "POS" } ], "method_notes": "Valuation uses normalized earnings-power with P/B cross-check; no sell-side targets used. Snapshot PE and epsTTM appear inconsistent, so I leaned on forward PE, P/B, cash generation, and balance sheet context. 12M upside is ~8%, supporting BUY. not investment advice", "current_price": 223.69, "recommendation": "BUY", "thesis_bullets": [ "Global Lifestyle supports recurring earnings through device protection and service contracts.", "Balance sheet is solid with modest leverage and meaningful cash flexibility.", "Forward valuation looks reasonable versus positive revenue and EPS growth.", "Housing exposure and catastrophe volatility limit multiple expansion.", "Strong cash generation supports buybacks, dividends, and downside resilience." ], "target_price_6m": 236, "target_price_12m": 242 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_010f3d08c77cb3660069d735396cdc81968e1e750092c24596", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 50418, "createdAt": "2026-04-09T05:06:16.038Z", "usage": { "inputTokens": 2341, "outputTokens": 2323, "costUsd": 0.036619 } }, { "id": "cmnr0l4do01q6p658m8ssucy6", "runId": "cmnr0l4dl01q2p658h2gvkh2r", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Assurant DCF Model\",\n \"as_of\": \"2026-04-08T20:00:03.000Z\",\n \"ticker\": \"AIZ\",\n \"currency\": \"USD\",\n \"current_price\": 223.69,\n \"target_price_6m\": 240,\n \"target_price_12m\": 255,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"Solid revenue growth in core segments continues\",\n \"Forward P/E attractive relative to peers\",\n \"Robust cash flows fund dividends and M&A\",\n \"Climate risks may increase claims volatility\",\n \"Niche leadership supports pricing power\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Revenue growth from lifestyle products\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Global housing demand trends\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Catastrophic event frequency\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Interest rate impacts on investments\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Operational cost efficiencies\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Acquisition synergy realization\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Regulatory changes in insurance\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Competitive landscape in device protection\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Higher than expected catastrophe losses\",\n \"Failure to integrate acquisitions successfully\",\n \"Economic downturn affecting housing market\",\n \"Intense competition eroding margins\",\n \"Adverse regulatory developments\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.06,\n \"ebit_margin_target\": 0.095,\n \"wacc\": 0.085,\n \"terminal_multiple\": 12.5\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 195,\n \"prob\": 0.3,\n \"notes\": \"Prolonged high claims and slow growth.\"\n },\n \"base\": {\n \"target_price\": 255,\n \"prob\": 0.5,\n \"notes\": \"Meets growth targets with stable margins.\"\n },\n \"bull\": {\n \"target_price\": 290,\n \"prob\": 0.2,\n \"notes\": \"Strong demand and successful M&A.\"\n }\n },\n \"method_notes\": \"3-stage DCF using revenue CAGR, EBIT margin, WACC and terminal EV/EBIT multiple plus peer context. 14% upside supports BUY. not investment advice\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:03.000Z", "model": "Assurant DCF Model", "risks": [ "Higher than expected catastrophe losses", "Failure to integrate acquisitions successfully", "Economic downturn affecting housing market", "Intense competition eroding margins", "Adverse regulatory developments" ], "ticker": "AIZ", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Meets growth targets with stable margins.", "target_price": 255 }, "bear": { "prob": 0.3, "notes": "Prolonged high claims and slow growth.", "target_price": 195 }, "bull": { "prob": 0.2, "notes": "Strong demand and successful M&A.", "target_price": 290 } }, "confidence": 0.62, "assumptions": { "wacc": 0.085, "revenue_cagr_3y": 0.06, "terminal_multiple": 12.5, "ebit_margin_target": 0.095 }, "key_drivers": [ { "driver": "Revenue growth from lifestyle products", "impact": "HIGH", "direction": "POS" }, { "driver": "Global housing demand trends", "impact": "MED", "direction": "POS" }, { "driver": "Catastrophic event frequency", "impact": "HIGH", "direction": "NEG" }, { "driver": "Interest rate impacts on investments", "impact": "MED", "direction": "POS" }, { "driver": "Operational cost efficiencies", "impact": "HIGH", "direction": "POS" }, { "driver": "Acquisition synergy realization", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory changes in insurance", "impact": "MED", "direction": "NEG" }, { "driver": "Competitive landscape in device protection", "impact": "LOW", "direction": "NEG" } ], "method_notes": "3-stage DCF using revenue CAGR, EBIT margin, WACC and terminal EV/EBIT multiple plus peer context. 14% upside supports BUY. not investment advice", "current_price": 223.69, "recommendation": "BUY", "thesis_bullets": [ "Solid revenue growth in core segments continues", "Forward P/E attractive relative to peers", "Robust cash flows fund dividends and M&A", "Climate risks may increase claims volatility", "Niche leadership supports pricing power" ], "target_price_6m": 240, "target_price_12m": 255 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "0f9d631f-86ca-90d2-bc75-75c2d80f5d9f", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 26162, "createdAt": "2026-04-09T05:06:16.038Z", "usage": { "inputTokens": 2682, "outputTokens": 3484, "costUsd": 0.060306 } } ] } }