Valuation Admiral Group plc OTC Markets

Stocks

Market Closed - OTC Markets 15:56:39 2026-09-18 EDT			5-day change	1st Jan Change
51.95 ^USD	-0.93%		+0.19%	+18.96%

09-18	BNP Paribas Begins Admiral Group Coverage at Outperform	MT
09-18	Berenberg and Deutsche say buy Bytes Technology	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	11,650	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	21.06%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	13,663	13,663	13,663
Change	-	-26.85%	27.43%	2.11%	24.13%	21.82%	0%	0%
P/E	9.44x	17.3x	24.2x	12.2x	13.1x	15.8x	14.2x	13x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	7.22x	6.23x	5.5x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	-98.68x	1.3x	1.41x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	2.3x	2.21x	2.22x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.7x	2.59x	2.6x
EV / EBITDA	12.7x	13.3x	17x	-	-	16.9x	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	13.1x	12.1x	11.5x
EV / FCF	54.1x	26.1x	-	29.4x	31x	21.5x	19.5x	18.2x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	4.66%	5.13%	5.5%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.607	1.929	2.132
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	4.21%	5.05%	5.58%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.413	2.687	2.935
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	66.6%	71.8%	72.6%
Net sales ¹	855	911	3,486	4,776	5,153	5,061	5,269	5,248
EBITDA ¹	749	522.8	521.6	-	-	808	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,043	1,129	1,187
Net income ¹	997.9	373	338	663.3	742.6	727.7	808	875.8
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	38.18	38.18	38.18
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PROGRESSIVE CORPORATION	11.55x	-	-	4.31%	124B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.42x	0.6x	-	5.19%	47.46B
ADMIRAL GROUP PLC	15.82x	2.7x	16.91x	4.21%	15.58B
TRYG A/S	19.89x	2.45x	-	5.67%	13.86B
MERCURY GENERAL CORPORATION	6.88x	-	-	1.26%	5.59B
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	11.07x	-	-	5.71%	3.52B
HAGERTY, INC.	76.04x	-	-	-	1.42B
ZIGUP PLC	9.64x	1.05x	3.7x	6.54%	1.28B
Average	19.79x	1.70x	10.30x	4.7%	26.6B
Weighted average by Cap.	11.77x	1.35x	15.91x	4.55%