Valuation Allianz Cinnober Boat

Stocks

Real-time Estimate Tradegate 15:23:51 2026-09-16 EDT			5-day change	1st Jan Change
447.40 ^EUR	0.00%		0.00%	-

05:54am	Allianz to insure driverless Waymo taxis in Europe	RE
05:18am	Deutsche Boerse News: Five new ETFs and ETCs now trading	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	84,816	80,728	94,359	114,196	148,484	166,548	-	-
Change	-	-4.82%	16.88%	21.02%	30.03%	12.17%	-	-
Enterprise Value (EV)	97,814	97,218	65,149	114,196	169,180	166,548	166,548	166,548
Change	-	-0.61%	-32.99%	75.28%	48.15%	-1.56%	0%	0%
P/E	13.1x	12.4x	11.4x	11.8x	14.1x	14.4x	13.4x	12.5x
PBR	1.06x	-	1.62x	1.89x	2.37x	2.66x	2.5x	2.35x
PEG	-	4.56x	0.4x	0.6x	1.43x	1.3x	1.73x	1.75x
Capitalization / Revenue	0.57x	0.53x	0.58x	0.64x	0.79x	0.89x	0.89x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.89x	0.89x	0.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.01x	8.6x	8.16x
EV / FCF	0x	-	0x	0x	0x	16.7x	15.9x	15.9x
FCF Yield	28%	-	23.7%	27.5%	21.6%	6%	6.3%	6.3%
Dividend per Share ²	10.8	11.4	13.8	15.4	17.1	18.54	19.76	21.51
Rate of return	5.2%	5.67%	5.7%	5.2%	4.38%	4.17%	4.45%	4.84%
EPS ²	15.83	16.26	21.18	25.18	27.67	30.85	33.24	35.62
Distribution rate	68.2%	70.1%	65.2%	61.2%	61.8%	60.1%	59.5%	60.4%
Net sales ¹	148,511	152,671	161,700	179,800	186,938	186,508	187,925	195,868
EBITDA	-	-	17,018	-	-	-	-	-
EBIT ¹	13,400	14,164	14,746	16,023	17,374	18,492	19,356	20,414
Net income ¹	6,610	6,738	8,541	9,931	10,775	11,707	12,411	13,095
Net Debt	12,998	16,490	-29,210	-	20,696	-	-	-
Reference price ²	207.65	200.90	241.95	295.90	390.50	444.60	444.60	444.60
Nbr of stocks (in thousands)	408,458	401,834	389,994	385,926	380,240	374,603	-	-
Announcement Date	2/17/22	2/17/23	2/23/24	2/28/25	2/26/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ALLIANZ SE	14.41x	-	-	4.17%	192B
CHUBB LIMITED	12.73x	3x	10.82x	1.17%	132B
ZURICH INSURANCE GROUP LTD	15.38x	1.84x	-	5.47%	110B
MARSH & MCLENNAN COMPANIES	20.89x	3.61x	12.7x	2.08%	85.78B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.64x	1.44x	-	1.8%	36.85B
HELVETIA BALOISE HOLDING AG	-1066x	1.19x	-	3.89%	25.59B
PRINCIPAL FINANCIAL GROUP, INC.	13.21x	-	-	2.79%	25.34B
UNIPOL ASSICURAZIONI S.P.A.	12.57x	-	-	4.27%	23.11B
AGEAS SA/NV	8.86x	-	-	5.34%	18.24B
Average	-106.48x	2.22x	11.76x	3.44%	72.07B
Weighted average by Cap.	-28.07x	2.54x	11.56x	3.34%