Valuation ageas SA/NV OTC Markets

Stocks

Market Closed - OTC Markets 15:50:22 2026-10-07 EDT			5-day change	1st Jan Change
81.22 ^USD	-2.87%		-3.36%	+15.52%

09-11	Ageas Finalizes Exit from Maybank Ageas JV	MT
08-31	Ageas edges up modestly on KBW comments

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	15,106	-	-
Change	-	-9.68%	-5.69%	18.3%	33.54%	32.45%	-	-
Enterprise Value (EV)	12,902	12,831	7,220	8,541	11,406	15,106	15,106	15,106
Change	-	-0.55%	-43.73%	18.3%	33.54%	32.45%	0%	0%
P/E	10.1x	7.56x	7.59x	7.68x	6.67x	8.04x	8.76x	8.12x
PBR	0.71x	1x	-	1.1x	1.21x	1.32x	1.25x	1.14x
PEG	-	0.4x	-1.38x	0.4x	0.1x	42.22x	-1.06x	1.02x
Capitalization / Revenue	0.94x	0.86x	-	0.46x	0.58x	1.24x	1.21x	1.17x
EV / Revenue	0x	0x	-	0x	0x	1.24x	1.21x	1.17x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	5.78x	6x	5.56x
EV / FCF	-0x	-0x	-	0x	0x	11.7x	12.2x	11.3x
FCF Yield	-13.2%	-8.94%	-	9.39%	23.8%	8.58%	8.17%	8.87%
Dividend per Share ²	2.75	3	3.25	3.5	3.75	4.052	4.37	4.699
Rate of return	6.04%	7.24%	8.27%	7.46%	6.27%	5.61%	6.05%	6.51%
EPS ²	4.52	5.48	5.179	6.109	8.963	8.98	8.237	8.891
Distribution rate	60.8%	54.7%	62.8%	57.3%	41.8%	45.1%	53%	52.8%
Net sales ¹	8,978	8,930	-	18,488	19,622	12,197	12,523	12,917
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,370	1,499	-	1,861	2,460	2,615	2,518	2,719
Net income ¹	845	1,010	953	1,118	1,712	1,798	1,719	1,821
Net Debt	4,426	5,176	-	-	-	-	-	-
Reference price ²	45.55	41.42	39.31	46.90	59.80	72.20	72.20	72.20
Nbr of stocks (in thousands)	186,070	184,820	183,656	182,106	190,728	209,228	-	-
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	13.6x	-	-	4.5%	175B
CHUBB LIMITED	12.39x	2.94x	10.61x	1.19%	129B
ZURICH INSURANCE GROUP LTD	14.72x	1.78x	-	5.57%	104B
MARSH & MCLENNAN COMPANIES	19.96x	3.49x	12.27x	2.17%	82.87B
ARTHUR J. GALLAGHER & CO.	27.21x	4.25x	13.07x	1.21%	58.22B
AON PLC	19.09x	4.17x	12.22x	1.16%	57.37B
TALANX AG	10.75x	0.67x	-	3.71%	34.51B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.86x	1.35x	-	1.93%	34.38B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.59x	3.01x	10.79x	1.3%	27B
Average	16.02x	2.71x	11.79x	2.53%	78.01B
Weighted average by Cap.	15.65x	2.83x	11.67x	2.94%