Valuation Admiral Group Cinnober Boat

Stocks

Real-time Estimate Cboe Europe 11:30:00 2026-09-16 EDT			5-day change	1st Jan Change
3,858.00 ^GBX	0.00%		0.00%	-

12:44am	Fitch Maintains Admiral Group's Rating on Strong Financial Performance, Capitalization	MT
09-15	WINNERS & LOSERS: Trustpilot tumbles; Wickes hails "improved trend"	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,195	6,302	7,991	7,947	9,623	11,784	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	22.46%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	13,797	13,797	13,797
Change	-	-26.85%	27.43%	2.11%	24.13%	23.02%	0%	0%
P/E	9.44x	17.3x	24.2x	12.2x	13.1x	16.1x	14.5x	13.3x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	7.37x	6.37x	5.63x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	-447.28x	1.4x	1.44x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	2.3x	2.22x	2.3x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.69x	2.6x	2.69x
EV / EBITDA	12.7x	13.3x	17x	-	-	17.1x	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	13.2x	12.2x	11.6x
EV / FCF	54.1x	26.1x	-	29.4x	31x	21.7x	19.7x	18.4x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	4.61%	5.08%	5.44%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.612	1.936	2.143
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	4.15%	4.98%	5.51%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.416	2.675	2.922
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	66.7%	72.4%	73.3%
Net sales ¹	855	911	3,486	4,776	5,153	5,126	5,308	5,120
EBITDA ¹	749	522.8	521.6	-	-	808	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,043	1,130	1,187
Net income ¹	997.9	373	338	663.3	742.6	726.8	802.9	870.4
Net Debt ¹	298.2	642.1	857.9	1,088	1,592	2,013	2,013	2,013
Reference price ²	31.57	21.37	26.84	26.44	31.76	38.88	38.88	38.88
Nbr of stocks (in thousands)	291,245	294,894	297,726	300,565	302,980	305,124	-	-
Announcement Date	3/3/22	3/8/23	3/7/24	3/6/25	3/5/26	-	-	-

¹GBP in Million²GBP

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	11.99x	-	-	4.16%	129B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.46x	0.6x	-	5.16%	47.61B
ADMIRAL GROUP PLC	16.09x	2.71x	17.17x	4.15%	16B
TRYG A/S	20.01x	2.46x	-	5.64%	14.03B
MERCURY GENERAL CORPORATION	6.99x	-	-	1.24%	5.68B
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	10.94x	-	-	5.79%	3.5B
HAGERTY, INC.	76.47x	-	-	-	1.43B
ZIGUP PLC	9.46x	1.04x	3.68x	6.66%	1.27B
Average	19.93x	1.70x	10.43x	4.68%	27.27B
Weighted average by Cap.	12.08x	1.37x	16.18x	4.44%