Projected Income Statement: AXIS Capital Holdings Limited

Forecast Balance Sheet: AXIS Capital Holdings Limited

Forecast Balance Sheet - AXIS Capital Holdings Limited
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 1/26/22 1/25/23 1/31/24 1/29/25 1/28/26 - - -
Estimates

Cash Flow Forecast: AXIS Capital Holdings Limited

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 - - - - - -
Change - - - - - -
Free Cash Flow (FCF) 1 -9,558 -9,816 -11,307 -10,947 -11,180 -13,032
Change - -2.7% -15.19% 3.18% -2.13% -16.56%
Announcement Date 2/26/21 2/25/22 2/27/23 2/27/24 2/26/25 2/27/26
1USD in Million
Estimates

Forecast Financial Ratios: AXIS Capital Holdings Limited

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - - 20.96% - - -
EBT Margin (%) - 13.17% 4.62% 7.81% 17.51% 19.87% 18.53% 18.15% 18.77%
Net margin (%) - 11.94% 3.66% 6.78% 18.26% 15.99% 15.25% 14.36% 14.75%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - - - - - - - - -
ROE - 9.1% 11.1% 11% 18.6% 18.1% 13.93% 15.7% 15.48%

Financial Health

         
Leverage (Debt/EBITDA) 5.44x 0.75x 3x 0.9x - 0.45x - - -
Debt / Free cash flow -0.06x -0.06x -0.07x -0.05x - -0.05x - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.69 1.73 1.76 1.76 1.76 1.773 1.807 1.897
Change - - 2.37% 1.73% 0% 0% 0.76% 1.88% 5.02%
Book Value Per Share 1 - 57.34 46.95 54.06 65.27 77.2 83.67 94.44 104.6
Change - - -18.12% 15.14% 20.74% 18.28% 8.39% 12.86% 10.74%
EPS 1 - 6.9 2.25 4.02 12.35 12.35 12.99 13.7 15.23
Change - - -67.39% 78.67% 207.21% 0% 5.16% 5.49% 11.19%
Nbr of stocks (in thousands) - 84,773 84,667 85,242 83,655 77,038 71,738 71,738 71,738
Announcement Date - 1/26/22 1/25/23 1/31/24 1/29/25 1/28/26 - - -
1USD
Estimates
2026 *2027 *
P/E 7.82x 7.42x
PBR 1.21x 1.08x
EV / Sales 1.18x 1.11x
Yield 1.75% 1.78%

EPS & Dividend

EPS & Dividend - AXIS Capital Holdings Limited


Y-o-Y evolution of P/E

Valuation ratios - P/E - AXIS Capital Holdings Limited
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - AXIS Capital Holdings Limited
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
MarketScreener Ratings - AXIS Capital Holdings Limited
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
101.61USD
Average target price
120.00USD
Spread / Average Target
+18.10%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - AXIS Capital Holdings Limited
  1. Stock Market
  2. Stocks
  3. AXS Stock
  4. Financials AXIS Capital Holdings Limited