Valuation Scor SE London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 12:51:04 14/07/26 am AEST			5-day change	1st Jan Change
32.29 ^EUR	+1.48%		+2.16%	+11.92%

10/07	Japan Post Insurance Signs MOU on Postal Life Reinsurance with Scor	MT
10/07	Japan Post Insurance Co., Ltd. And SCOR SE Sign Memorandum Of Understanding Regarding The Ceding (Retrocession) Of Postal Life Insurance Policies And Investment In A Reinsurance Vehicle Established By SCOR SE	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,065	3,833	4,748	4,234	5,098	5,698	-	-
Change	-	-24.34%	23.88%	-10.83%	20.42%	11.76%	-	-
Enterprise Value (EV) ¹	6,208	5,296	6,138	5,962	6,590	11,025	11,162	11,317
Change	-	-14.7%	15.9%	-2.87%	10.55%	67.3%	1.24%	1.39%
P/E	11.2x	-12.7x	5.95x	1,182x	6.04x	7.52x	7.1x	6.9x
PBR	0.78x	0.75x	1.01x	0.94x	1.16x	1.18x	1.07x	0.99x
PEG	-	0x	-0x	-11.9x	0x	-0.7x	1.2x	2.41x
Capitalization / Revenue	0.29x	0.19x	0.25x	0.21x	0.27x	0.33x	0.32x	0.3x
EV / Revenue	0.35x	0.27x	0.32x	0.3x	0.35x	0.63x	0.62x	0.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.81x	5,296x	8.63x	20x	5.03x	9.37x	9.22x	9.2x
EV / FCF	2.58x	10.6x	4.24x	6.66x	5.83x	5.33x	5.28x	5.23x
FCF Yield	38.8%	9.44%	23.6%	15%	17.1%	18.8%	19%	19.1%
Dividend per Share ²	1.8	1.4	1.8	1.8	1.9	2.02	2.142	2.266
Rate of return	6.56%	6.51%	6.8%	7.61%	6.61%	6.34%	6.72%	7.11%
EPS ²	2.46	-1.69	4.45	0.02	4.76	4.239	4.49	4.618
Distribution rate	73.2%	-82.8%	40.4%	9,000%	39.9%	47.6%	47.7%	49.1%
Net sales ¹	17,600	19,732	19,371	20,064	18,704	17,414	18,082	18,728
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	795	1	711	298	1,311	1,177	1,211	1,231
Net income ¹	456	-301	812	4	851	754.2	802.6	827.8
Net Debt ¹	1,143	1,463	1,390	1,728	1,492	5,328	5,465	5,619
Reference price ²	27.44	21.49	26.46	23.64	28.74	31.88	31.88	31.88
Nbr of stocks (in thousands)	184,597	178,346	179,437	179,085	177,391	178,719	-	-
Announcement Date	24/2/22	2/3/23	6/3/24	5/3/25	4/3/26	-	-	-

¹EUR in Million²EUR

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.($)
SWISS RE LTD	10.25x	-	-	5.26%	48.34B
GENERAL INSURANCE CORPORATION OF INDIA	8.74x	0.77x	-	3.2%	6.71B
KOREAN REINSURANCE COMPANY	5.54x	-	-	5.15%	1.63B
POZAVAROVALNICA SAVA, D.D.	11.93x	-	-	3.49%	1.47B
MNRB HOLDINGS	3.7x	-	-	3.7%	519M
HELIOS UNDERWRITING PLC	6.54x	-	-	2.75%	200M
Average	7.78x	0.77x		3.93%	9.81B
Weighted average by Cap.	9.92x	0.77x		4.96%