Valuation Progressive Corporation

Stocks

Market Closed - NYSE Other stock markets 06:00:02 12/06/26 am AEST			5-day change	1st Jan Change
202.26 ^USD	-0.95%		+4.55%	-11.18%

09/06	Progressive Insider Sold Shares Worth $1,183,200, According to a Recent SEC Filing	MT
08/06	Goldman Sachs Adjusts Price Target on Progressive to $214 From $221, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,057	75,889	93,173	140,366	133,534	119,322	-	-
Change	-	26.36%	22.77%	50.65%	-4.87%	-10.64%	-	-
Enterprise Value (EV)	60,057	79,212	99,976	140,366	133,534	119,322	119,322	119,322
Change	-	31.9%	26.21%	40.4%	-4.87%	-10.64%	0%	0%
P/E Ratio	18.1x	110x	24.2x	16.6x	11.8x	12.4x	12.3x	11.6x
PBR	3.38x	4.93x	4.71x	5.49x	4.4x	3.29x	2.83x	2.58x
PEG	-	-1.4x	0x	0x	0.4x	-0.8x	12.31x	2x
Capitalization / Revenue	1.29x	1.49x	1.51x	1.89x	1.61x	1.35x	1.26x	1.19x
EV / Revenue	0x	0x	0x	0x	0x	1.35x	1.26x	1.19x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.9	0.4	1.15	4.9	13.9	8.807	6.768	6.749
Rate of return	1.85%	0.31%	0.72%	2.04%	6.1%	4.35%	3.35%	3.34%
EPS ²	5.66	1.18	6.58	14.4	19.23	16.3	16.46	17.41
Distribution rate	33.6%	33.9%	17.5%	34%	72.3%	54%	41.1%	38.8%
Net sales ¹	46,405	51,081	61,550	74,424	83,174	88,108	95,066	100,056
EBITDA	-	-	5,472	-	-	-	-	-
EBIT	4,429	1,166	5,172	10,992	-	-	-	-
Net income ¹	3,351	721.5	3,902	8,480	11,308	9,793	9,533	9,332
Net Debt	-	3,323	6,804	-	-	-	-	-
Reference price ²	102.65	129.71	159.28	239.61	227.72	202.26	202.26	202.26
Nbr of stocks (in thousands)	585,064	585,070	584,961	585,812	586,397	584,336	-	-
Announcement Date	26/1/22	25/1/23	24/1/24	29/1/25	28/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROGRESSIVE CORPORATION	12.53x	-	-	4.31%	119B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.35x	0.56x	-	5.28%	43.23B
ADMIRAL GROUP PLC	13.96x	2.19x	16.91x	4.93%	14.01B
TRYG A/S	17.51x	2.37x	-	5.69%	13.52B
MERCURY GENERAL CORPORATION	8.68x	-	-	1.25%	5.62B
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	12.11x	-	-	5.23%	3.8B
ZIGUP PLC	10.46x	1.07x	3.91x	5.93%	1.36B
HAGERTY, INC.	665.44x	-	-	-	1.1B
Average	93.50x	1.55x	10.41x	4.66%	25.25B
Weighted average by Cap.	15.29x	1.23x	15.76x	4.6%