Company Valuation: Donegal Group Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 443.1 472.6 468.1 516.8 719.3 669.1 - -
Change - 6.65% -0.95% 10.4% 39.19% -6.98% - -
Enterprise Value (EV) 443.1 472.6 468.1 516.8 719.3 669.1 669.1 669.1
Change - 6.65% -0.95% 10.4% 39.19% -6.98% 0% 0%
P/E 17.2x - 127x 10.1x - 9.82x 9.74x 8.7x
PBR 0.84x - 0.97x 1.01x - 0.98x 0.92x 0.83x
PEG - - - 0x - - 12.08x 0.7x
Capitalization / Revenue 0.54x - 0.5x 0.52x - 0.7x 0.71x 0.69x
EV / Revenue 0x - 0x 0x - 0.7x 0.71x 0.69x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.63 0.66 0.675 0.69 0.73 0.7575 0.7812 0.77
Rate of return 4.41% 4.65% 4.82% 4.46% 3.65% 4.15% 4.28% 4.21%
EPS 2 0.83 - 0.11 1.53 - 1.86 1.875 2.1
Distribution rate 75.9% - 614% 45.1% - 40.7% 41.7% 36.7%
Net sales 1 816.5 - 927.3 989.6 - 950.1 947.2 964.2
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 25.25 - 4.426 50.86 - 69.04 71.46 83.96
Net Debt - - - - - - - -
Reference price 2 14.29 14.20 13.99 15.47 19.98 18.27 18.27 18.27
Nbr of stocks (in thousands) 31,329 32,468 33,246 33,896 36,642 37,119 - -
Announcement Date 2/17/22 2/23/23 2/22/24 2/20/25 2/19/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 4.15% 669M
11.29x - - 4.38% 122B
15.47x1.69x - 3.23% 91.69B
10.53x - - 1.34% 75.17B
5.97x - - 1.94% 56.57B
3.91x0.6x - 5.63% 48.31B
7.04x0.57x - 5.47% 44.96B
12.33x1.07x - 3.59% 43.65B
11.2x - - 2.59% 39.18B
10.54x0.8x - 3.09% 36.77B
Average 9.81x 0.95x 3.54% 55.92B
Weighted average by Cap. 10.38x 1.08x 3.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. DGIC.A Stock
  4. Valuation Donegal Group Inc.