Subscribe

Nib Holdings Limited (NHF.AX)

AUD7.27 -0.01 (-0.14%)
AU ASX Financial Services Insurance - Specialty
Address 22 Honeysuckle Drive 2300
Newcastle, NSW, AU
CEO Edward Close
Website nib.com.au
IPO 2007-11-04
ISIN AU000000NHF0

Explore sections of this company profile

Description

Nib Holdings Limited, through its various subsidiaries, underwrites and distributes private health insurance to a broad clientele, encompassing local residents, international students, and visitors in both Australia and New Zealand. Its business is conducted through distinct divisions: Australian Residents Health Insurance, New Zealand Insurance, International (Inbound) Health Insurance, and nib Travel. The firm's product offerings include various health insurance plans—catering to individuals, couples, single parents, and families—alongside travel insurance. Established in 1952, the company maintains its principal office in Newcastle, Australia.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
AUD7.27 -0.01 (-0.14%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
999.4K
Beta
0.07
Float Shares
483.42M
Free Float %
99.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.62% -1.76% +0.45% +4.21% -6.83% -2.62% -3.05% -20.95% +6.20% +44.90% +466.10%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7.27
DCF (Unlevered) 5.67 -22.0%
DCF (Levered) 15.23 +109.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 58% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 4 0
Hold 4 +1
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.99
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Specialty: +11.0%
    +4.3% Q4'25: +12.4% (vs Q4'23)
  • EPS growth Insurance - Specialty: +18.3%
    +7.9% Q4'25: -22.7% (vs Q4'23)
  • FCF margin FCF growth · Insurance - Specialty: +39.7%
    +4.7% Q4'25: -0.1% (vs Q4'23)
  • EBIT margin Insurance - Specialty: +18.3%
    +7.7% Q4'25: +6.6% (vs Q4'23)
  • ROIC Insurance - Specialty: +10.3%
    +20.5% Q4'25: +28.2% (vs Q4'23)
  • Share dilution Insurance - Specialty: +0.5%
    +0.4% Q4'25: +0.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Specialty: 0.25×
    0.96× Q4'25: 0.61× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.08) × ERP
WACC = 91% × Ke + 9% × Kd (6.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5.67 Current price: 7.27
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jun 2010
actual
Jun 2011
actual
Jun 2012
actual
Jun 2013
actual
Jun 2014
actual
Jun 2015
actual
Jun 2016
actual
Jun 2017
actual
Jun 2018
actual
Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
5 Rev. Ana.
7 EPS Ana.
Jun 2027
4 Rev. Ana.
7 EPS Ana.
Jun 2028
4 Rev. Ana.
6 EPS Ana.
Jun 2029
2 Rev. Ana.
3 EPS Ana.
Revenue
948.46M
est: 929.81M (+2.0%)
1.05B
est: 1.04B (+1.2%)
1.15B
est: 1.13B (+1.7%)
1.32B
est: 1.31B (+0.8%)
1.53B
est: 1.52B (+0.5%)
1.67B
est: 1.63B (+2.3%)
1.89B
est: 1.82B (+3.7%)
2.04B
est: 1.96B (+4.1%)
2.26B
est: 2.13B (+6.0%)
2.46B
est: 2.34B (+4.8%)
2.54B
est: 2.46B (+3.3%)
2.60B
est: 2.55B (+1.9%)
2.79B
est: 2.74B (+2.1%)
3.12B
est: 2.90B (+7.6%)
3.44B
est: 3.21B (+7.1%)
3.59B
est: 3.48B (+3.2%)
3.72B
3.67B – 3.80B
+6.9% YoY
3.98B
3.92B – 4.10B
+7.1% YoY
4.24B
4.22B – 4.25B
+6.4% YoY
4.38B
4.32B – 4.50B
+3.4% YoY
EBITDA
91.72M
est: 82.93M (+10.6%)
98.75M
est: 145.72M (-32.2%)
102.92M
est: 137.62M (-25.2%)
est: 141.03M (-100.0%)
113.88M
est: 145.02M (-21.5%)
125.59M
est: 108.56M (+15.7%)
156.10M
est: 122.77M (+27.1%)
201.20M
est: 143.43M (+40.3%)
223.50M
est: 189.41M (+18.0%)
246.50M
est: 211.20M (+16.7%)
169.90M
est: 221.75M (-23.4%)
274.80M
est: 126.29M (+117.6%)
236.80M
est: 131.42M (+80.2%)
220.60M
est: 138.11M (+59.7%)
324.50M
est: 144.48M (+124.6%)
324.60M
est: 310.64M (+4.5%)
331.50M
327.58M – 338.87M
+6.7% YoY
354.91M
349.34M – 365.79M
+7.1% YoY
377.79M
376.40M – 379.19M
+6.4% YoY
390.66M
385.26M – 401.04M
+3.4% YoY
EBIT
86.97M
est: 71.56M (+21.5%)
91.92M
est: 52.43M (+75.3%)
95.66M
est: 67.49M (+41.7%)
98.04M
est: 81.78M (+19.9%)
101.91M
est: 85.60M (+19.1%)
113.01M
est: 105.83M (+6.8%)
137.67M
est: 121.40M (+13.4%)
179.50M
est: 141.34M (+27.0%)
199.10M
est: 189.52M (+5.1%)
221.70M
est: 207.89M (+6.6%)
134.70M
est: 215.71M (-37.6%)
242.80M
est: 119.82M (+102.6%)
205.10M
est: 124.69M (+64.5%)
184.90M
est: 131.04M (+41.1%)
281.30M
est: 137.09M (+105.2%)
277.80M
est: 268.05M (+3.6%)
286.05M
282.66M – 292.41M
+6.7% YoY
306.25M
301.45M – 315.64M
+7.1% YoY
326.00M
324.79M – 327.20M
+6.4% YoY
337.09M
332.44M – 346.05M
+3.4% YoY
Net Income
61.53M
est: 64.16M (-4.1%)
65.46M
est: 68.46M (-4.4%)
67.64M
est: 71.88M (-5.9%)
67.16M
est: 78.08M (-14.0%)
69.91M
est: 77.84M (-10.2%)
75.80M
est: 76.42M (-0.8%)
92.85M
est: 84.50M (+9.9%)
119.60M
est: 99.80M (+19.8%)
132.40M
est: 130.34M (+1.6%)
149.30M
est: 146.25M (+2.1%)
89.20M
est: 155.44M (-42.6%)
160.50M
est: 90.12M (+78.1%)
133.80M
est: 93.78M (+42.7%)
191.10M
est: 197.60M (-3.3%)
185.60M
est: 186.60M (-0.5%)
199.80M
est: 195.50M (+2.2%)
203.39M
193.76M – 213.02M
+4.0% YoY
220.90M
209.44M – 239.33M
+8.6% YoY
233.18M
221.13M – 259.06M
+5.6% YoY
264.72M
259.97M – 273.87M
+13.5% YoY
SGA
59.85M
est: 52.7K (+113,366.9%)
est: 58.7K (-100.0%)
est: 64.4K (-100.0%)
95.62M
est: 74.4K (+128,439.0%)
est: 86.2K (-100.0%)
est: 92.6K (-100.0%)
209.19M
est: 103.4K (+202,280.9%)
244.80M
est: 111.1K (+220,339.3%)
284.30M
est: 121.0K (+234,775.2%)
est: 133.0K (-100.0%)
200.0K
est: 139.5K (+43.4%)
100.0K
est: 144.6K (-30.8%)
100.0K
est: 155.3K (-35.6%)
200.0K
est: 164.5K (+21.6%)
500.0K
est: 182.3K (+174.3%)
est: 197.3K (-100.0%)
210.8K
208.3K – 215.5K
+6.9% YoY
225.7K
222.2K – 232.7K
+7.1% YoY
240.3K
239.4K – 241.2K
+6.4% YoY
248.5K
245.0K – 255.1K
+3.4% YoY
EPS
0.12
est: 0.13 (-9.1%)
0.14
est: 0.13 (+8.1%)
0.15
est: 0.14 (+9.5%)
0.15
est: 0.16 (-5.0%)
0.16
est: 0.16 (-0.2%)
0.17
est: 0.16 (+4.0%)
0.21
est: 0.22 (-3.7%)
0.27
est: 0.27 (-0.9%)
0.29
est: 0.31 (-5.9%)
0.31
est: 0.34 (-8.9%)
0.19
est: 0.26 (-27.6%)
0.35
est: 0.35 (-0.6%)
0.30
est: 0.30 (+0.4%)
0.41
est: 0.41 (+0.3%)
0.38
est: 0.44 (-14.6%)
0.41
est: 0.41 (+1.1%)
0.42
0.40 – 0.44
+2.8% YoY
0.47
0.43 – 0.49
+12.2% YoY
0.50
0.45 – 0.53
+6.4% YoY
0.54
0.53 – 0.56
+9.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-25 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-14 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-12 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-11 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-08 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-07 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-06 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-05 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-04 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-01 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
327.84M
OE per share TTM
0.68
Owner's Yield
10.07%
Maintenance CapEx ratio
19.30%
Maint CapEx / Avg PPE
1.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
148.6K
Shares Outstanding
488.05M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Edward Close MD, Chief Executive Officer & Executive Director 2M male
Nick Freeman Group Chief Financial Officer 1M male
Rhoderic McKensey Chief Executive Officer of nib Health Strategy & Services 801.4K male
James Barr Chief Executive of Australian Private Health Insurance 775.3K male
Lauren Daniels Group Chief People Officer 714.5K female
Dan Anderson Head of Investor Relations
Skye Daniels Chief Executive Officer – nib New Zealand female
Glenn Moore Acting Group Chief Technology & Transformation Officer male
Jessica Morrell Acting Group Chief Risk Officer female
Jordan French General Counsel & Company Secretary male
Renea Jaeger Head of Corporate Relations female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits