Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 12:45:00 20/08/26 am AEST			5-day change	1st Jan Change
476.80 ^NOK	-3.09%		-0.75%	-9.01%

24/07	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
10/07	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

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	40,590	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-5.91%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,590	40,590	40,590
Change	-	16.07%	43.11%	58.41%	83.64%	-5.91%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.4x	17.2x	16.2x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.3x	4.45x	4.01x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-1x	1.3x	2.53x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.68x	2.4x	2.17x
EV / Revenue	0x	0x	-	0x	0x	2.68x	2.4x	2.17x
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%	3.46%	3.56%	3.73%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	492.00	492.00	492.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROTECTOR FORSIKRING ASA	19.42x	-	-	3.46%	4.31B
ALLIANZ SE	14.37x	-	-	4.16%	192B
CHUBB LIMITED	12.86x	3.03x	11.18x	1.16%	133B
ZURICH INSURANCE GROUP LTD	15.35x	-	-	5.54%	109B
MARSH & MCLENNAN COMPANIES	21.15x	3.72x	13.08x	2%	88.94B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.85x	1.47x	-	1.76%	37.64B
HELVETIA BALOISE HOLDING AG	-439.64x	1.23x	-	3.8%	26.33B
UNIPOL ASSICURAZIONI S.P.A.	13.11x	-	-	4.1%	24.16B
PRINCIPAL FINANCIAL GROUP, INC.	12.89x	-	-	2.92%	24.22B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	10.37x	-	-	6.97%	16.54B
Average	-31.03x	2.36x	12.13x	3.59%	65.65B
Weighted average by Cap.	-3.49x	2.87x	11.94x	3.35%