Valuation ageas SA/NV London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 10:20:36 2026-07-14 EDT			5-day change	1st Jan Change
71.58 ^EUR	+1.06%		-0.65%	+17.56%

06-30	Saga backs view as Travel unit shines and Ageas partnership progresses	AN
05-26	Ageas edges higher following positive note from KBC

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,475	7,655	7,220	8,541	11,406	13,532	-	-
Change	-	-9.68%	-5.69%	18.3%	33.54%	18.65%	-	-
Enterprise Value (EV)	12,902	12,831	7,220	8,541	11,406	13,532	13,532	13,532
Change	-	-0.55%	-43.73%	18.3%	33.54%	18.65%	0%	0%
P/E	10.1x	7.56x	7.59x	7.68x	6.67x	9.2x	8.28x	7.81x
PBR	0.71x	1x	-	1.1x	1.21x	1.39x	1.3x	1.19x
PEG	-	0.4x	-1.38x	0.4x	0.1x	-0.7x	0.7x	1.29x
Capitalization / Revenue	0.94x	0.86x	-	0.46x	0.58x	1.11x	1.08x	1.05x
EV / Revenue	0x	0x	-	0x	0x	1.11x	1.08x	1.05x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	6.81x	6.11x	5.69x
EV / FCF	-0x	-0x	-	0x	0x	11.3x	11.7x	10.6x
FCF Yield	-13.2%	-8.94%	-	9.39%	23.8%	8.87%	8.53%	9.41%
Dividend per Share ²	2.75	3	3.25	3.5	3.75	4.039	4.342	4.62
Rate of return	6.04%	7.24%	8.27%	7.46%	6.27%	5.69%	6.12%	6.51%
EPS ²	4.52	5.48	5.179	6.109	8.963	7.715	8.568	9.086
Distribution rate	60.8%	54.7%	62.8%	57.3%	41.8%	52.3%	50.7%	50.9%
Net sales ¹	8,978	8,930	-	18,488	19,622	12,193	12,532	12,942
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,370	1,499	-	1,861	2,460	1,986	2,214	2,378
Net income ¹	845	1,010	953	1,118	1,712	1,574	1,786	1,861
Net Debt	4,426	5,176	-	-	-	-	-	-
Reference price ²	45.55	41.42	39.31	46.90	59.80	70.95	70.95	70.95
Nbr of stocks (in thousands)	186,070	184,820	183,656	182,106	190,728	190,727	-	-
Announcement Date	2/23/22	2/22/23	2/28/24	2/28/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALLIANZ SE	13.73x	-	-	4.35%	181B
CHUBB LIMITED	13.67x	3.09x	11.5x	1.13%	138B
ZURICH INSURANCE GROUP LTD	16.39x	-	-	5.21%	114B
MARSH & MCLENNAN COMPANIES	21.12x	3.7x	12.96x	2.09%	87.7B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.54x	1.5x	-	1.71%	38.59B
HELVETIA BALOISE HOLDING AG	-433.94x	1.35x	-	3.85%	26B
PRINCIPAL FINANCIAL GROUP, INC.	12.33x	-	-	2.92%	24.54B
UNIPOL ASSICURAZIONI S.P.A.	13.03x	-	-	4.49%	21.42B
ASR NEDERLAND N.V.	10.86x	-	-	5.48%	15.83B
Average	-35.81x	2.41x	12.23x	3.47%	71.77B
Weighted average by Cap.	-3.17x	2.90x	12.07x	3.31%