Valuation Allianz SE Swiss Exchange

Stocks

Delayed Swiss Exchange 11:36:14 2026-10-01 EDT			5-day change	1st Jan Change
393.10 ^CHF	-1.26%		0.00%	-

06:33pm	Companies cutting jobs as investments shift toward AI	RE
10-05	Banks, Intesa's Mps tender offer could redraw Italy's banking map	RE

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	157,339	-	-
Change	-	-4.82%	16.88%	21.02%	30.03%	5.96%	-	-
Enterprise Value (EV)	97,814	97,218	65,149	114,196	169,180	157,339	157,339	157,339
Change	-	-0.61%	-32.99%	75.28%	48.15%	-7%	0%	0%
P/E	13.1x	12.4x	11.4x	11.8x	14.1x	13.6x	12.7x	11.9x
PBR	1.06x	-	1.62x	1.89x	2.37x	2.52x	2.37x	2.22x
PEG	-	4.56x	0.4x	0.6x	1.43x	1.2x	1.84x	1.69x
Capitalization / Revenue	0.57x	0.53x	0.58x	0.64x	0.79x	0.85x	0.84x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.85x	0.84x	0.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.51x	8.15x	7.74x
EV / FCF	0x	-	0x	0x	0x	15.7x	15x	15x
FCF Yield	28%	-	23.7%	27.5%	21.6%	6.36%	6.67%	6.67%
Dividend per Share ²	10.8	11.4	13.8	15.4	17.1	18.93	20.1	21.42
Rate of return	5.2%	5.67%	5.7%	5.2%	4.38%	4.5%	4.78%	5.09%
EPS ²	15.83	16.26	21.18	25.18	27.67	30.93	33.06	35.39
Distribution rate	68.2%	70.1%	65.2%	61.2%	61.8%	61.2%	60.8%	60.5%
Net sales ¹	148,511	152,671	161,700	179,800	186,938	184,160	187,678	195,868
EBITDA	-	-	17,018	-	-	-	-	-
EBIT ¹	13,400	14,164	14,746	16,023	17,374	18,484	19,309	20,326
Net income ¹	6,610	6,738	8,541	9,931	10,775	11,758	12,369	13,039
Net Debt	12,998	16,490	-29,210	-	20,696	-	-	-
Reference price ²	207.65	200.90	241.95	295.90	390.50	420.70	420.70	420.70
Nbr of stocks (in thousands)	408,458	401,834	389,994	385,926	380,240	373,994	-	-
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	13.6x	-	-	4.5%	177B
CHUBB LIMITED	12.39x	2.94x	10.61x	1.19%	129B
ZURICH INSURANCE GROUP LTD	14.72x	1.78x	-	5.57%	105B
MARSH & MCLENNAN COMPANIES	19.96x	3.49x	12.27x	2.17%	81.96B
ARTHUR J. GALLAGHER & CO.	27.21x	4.25x	13.07x	1.21%	58.92B
AON PLC	19.09x	4.17x	12.22x	1.16%	58.12B
TALANX AG	10.75x	0.67x	-	3.71%	34.71B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.86x	1.35x	-	1.93%	34.34B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.59x	3.01x	10.79x	1.3%	27.12B
Average	16.02x	2.71x	11.79x	2.53%	78.49B
Weighted average by Cap.	15.65x	2.83x	11.68x	2.95%