Valuation Protector Forsikring ASA Deutsche Boerse AG

Stocks

Delayed Deutsche Boerse AG 05:04:05 16/10/26 pm AEDT			5-day change	1st Jan Change
81.50 ^EUR	+1.88%		+9.40%	-6.86%

09/10	DNB Carnegie cuts price target for Protector Forsikring to 570 Norwegian kroner (600), reiterates buy	FW
05/10	Malin Björkmo joins Sitowise's Nomination Committee	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,928	10,363	14,830	23,493	43,142	35,640	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-17.39%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	35,640	35,640	35,640
Change	-	16.07%	43.11%	58.41%	83.64%	-17.39%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	17.1x	15x	14.1x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.66x	3.89x	3.51x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.1x	2.22x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.36x	2.14x	1.94x
EV / Revenue	0x	0x	-	0x	0x	2.36x	2.14x	1.94x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	17.5	18.33
Rate of return	9.23%	-	-	-	2.67%	3.94%	4.05%	4.24%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.29	28.87	30.71
Distribution rate	66.8%	-	-	-	44.2%	67.2%	60.6%	59.7%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,093	16,651	18,385
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,089	2,383	2,532
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	432.00	432.00	432.00
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	1/2/23	31/1/24	29/1/25	28/1/26	-	-	-

¹NOK in Million²NOK

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.($)
ALLIANZ SE	13.94x	-	-	4.32%	180B
CHUBB LIMITED	13.03x	3.08x	11.13x	1.13%	136B
ZURICH INSURANCE GROUP LTD	15.38x	1.84x	-	5.39%	111B
AXA	10.4x	0.9x	-	5.86%	97.13B
MARSH & MCLENNAN COMPANIES	21.52x	3.73x	13.19x	1.98%	89.02B
ARTHUR J. GALLAGHER & CO.	30.92x	4.56x	14.05x	1.11%	64.11B
AON PLC	20.14x	4.32x	12.62x	1.11%	60.84B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.88x	1.41x	-	1.84%	35.97B
TALANX AG	11.2x	0.7x	-	3.56%	35.96B
Average	16.16x	2.57x	12.75x	2.92%	90.01B
Weighted average by Cap.	15.86x	2.66x	12.45x	3.22%