Valuation Admiral Group plc

Stocks

Market Closed - London S.E. 11:35:09 2026-10-21 EDT			5-day change	1st Jan Change
3,778.00 ^GBX	+0.85%		+3.39%	+18.95%

05:43am	WINNERS & LOSERS: French riots hurt 3i, Kingfisher; North Sea approval	AN
10-14	WINNERS & LOSERS: Chemring wins deal; Big Yellow calls for sale	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	11,430	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	18.78%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	13,443	13,443	13,443
Change	-	-26.85%	27.43%	2.11%	24.13%	19.87%	0%	0%
P/E	9.44x	17.3x	24.2x	12.2x	13.1x	15.5x	14x	12.8x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	7.09x	6.12x	5.4x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	-693.77x	1.3x	1.44x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	2.25x	2.19x	2.29x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.65x	2.57x	2.69x
EV / EBITDA	12.7x	13.3x	17x	-	-	16.6x	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	12.9x	12x	11.5x
EV / FCF	54.1x	26.1x	-	29.4x	31x	19.2x	18.9x	18.3x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	5.2%	5.28%	5.47%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.597	1.919	2.113
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	4.26%	5.12%	5.64%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.416	2.678	2.916
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	66.1%	71.6%	72.5%
Net sales ¹	855	911	3,486	4,776	5,153	5,075	5,228	4,998
EBITDA ¹	749	522.8	521.6	-	-	808	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,043	1,122	1,169
Net income ¹	997.9	373	338	663.3	742.6	722.9	805.3	870.2
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	37.46	37.46	37.46
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.($)
ADMIRAL GROUP PLC	15.5x	2.65x	16.64x	4.26%	15.29B
PROGRESSIVE CORPORATION	11.86x	-	-	4.2%	129B
TOKIO MARINE HOLDINGS, INC.	16.59x	1.88x	-	3.01%	98.09B
THE TRAVELERS COMPANIES, INC.	10.92x	-	-	1.23%	81.1B
THE ALLSTATE CORPORATION	6.65x	-	-	1.74%	63.19B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.54x	1.12x	-	3.41%	45.88B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.82x	0.56x	-	6.05%	44.5B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	6.68x	0.54x	-	5.79%	42.17B
AMERICAN INTERNATIONAL GROUP, INC.	11.46x	-	-	2.37%	42.81B
SOMPO HOLDINGS, INC.	10.98x	0.79x	-	2.97%	38.19B
Average	10.70x	1.26x	16.64x	3.5%	59.98B
Weighted average by Cap.	11.06x	1.25x	16.64x	3.32%