|
Market Closed -
Oslo Bors
01:45:00 10/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 416.00 NOK | +4.00% |
|
-1.42% | -20.61% |
| 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 |
Company Valuation: Protector Forsikring ASA
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 | 34,320 | - | - |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -20.45% | - | - |
| Enterprise Value (EV) | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 34,320 | 34,320 | 34,320 |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -20.45% | 0% | 0% |
| P/E | 7.25x | 12.3x | 9.84x | 15.2x | 16.5x | 16.7x | 14.5x | 13.7x |
| PBR | 2.49x | 3.01x | 3.28x | 4.32x | 5.63x | 4.5x | 3.77x | 3.4x |
| PEG | - | -0.4x | 0.1x | 6.95x | 0.2x | -0.8x | 1x | 2.21x |
| Capitalization / Revenue | 1.81x | 1.81x | - | 1.99x | 3.14x | 2.27x | 2.06x | 1.87x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 2.27x | 2.06x | 1.87x |
| 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% | 4.09% | 4.21% | 4.41% |
| EPS 2 | 14.96 | 10.2 | 18.3 | 18.7 | 31.7 | 24.96 | 28.68 | 30.45 |
| Distribution rate | 66.8% | - | - | - | 44.2% | 68.1% | 61% | 60.2% |
| 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 | 2,062 | 2,366 | 2,512 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 108.40 | 125.80 | 180.00 | 285.00 | 524.00 | 416.00 | 416.00 | 416.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.67x | - | - | 4.09% | 3.59B | |
| 13.52x | - | - | 4.45% | 175B | |
| 12.59x | 3x | 10.8x | 1.17% | 132B | |
| 14.69x | 1.78x | - | 5.58% | 105B | |
| 10.06x | 0.88x | - | 6.04% | 94.06B | |
| 20.42x | 3.56x | 12.52x | 2.12% | 83.87B | |
| 28.77x | 4.3x | 13.22x | 1.2% | 59.65B | |
| 19.06x | 4.16x | 12.16x | 1.16% | 58.01B | |
| 8.86x | 1.37x | - | 1.89% | 34.97B | |
| 10.78x | 0.67x | - | 3.7% | 34.58B | |
| Average | 15.54x | 2.46x | 12.17x | 3.14% | 77.98B | |
| Weighted average by Cap. | 15.11x | 2.54x | 11.90x | 3.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PROT Stock
- Valuation Protector Forsikring ASA
Select your edition
All financial news and data tailored to specific country editions
