Company Valuation: Employers Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 1,157 1,173 1,013 1,266 970.4 882.4 -
Change - 1.37% -13.61% 24.95% -23.36% -9.07% -
Enterprise Value (EV) 1,157 1,173 1,013 1,266 970.4 882.4 882.4
Change - 1.37% -13.61% 24.95% -23.36% -9.07% 0%
P/E 9.92x - 8.85x 10.9x - 14.2x 18.1x
PBR 0.95x 1.24x 0.99x 1.18x 0.92x 0.96x 0.97x
PEG - - - 1.87x - - -0.8x
Capitalization / Revenue 1.65x 1.64x 1.19x 1.44x 1.13x 1.09x 1.2x
EV / Revenue 0x 0x 0x 0x 0x 1.09x 1.2x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 1 - 1.1 1.18 - 1.34 1.42
Rate of return 2.42% - 2.79% 2.3% - 2.73% 2.89%
EPS 2 4.17 - 4.45 4.71 - 3.45 2.71
Distribution rate 24% - 24.7% 25.1% - 38.8% 52.4%
Net sales 1 703.1 713.5 850.9 880.7 858.7 805.9 733
EBITDA - - - - - - -
EBIT - - - - - - -
Net income 1 119.3 48.4 118.1 118.6 10.8 61.86 44.1
Net Debt - - - - - - -
Reference price 2 41.38 43.13 39.40 51.23 43.17 49.13 49.13
Nbr of stocks (in thousands) 27,964 27,197 25,721 24,716 22,479 17,961 -
Announcement Date 2/16/22 2/16/23 2/15/24 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.($)
- - - - 882M
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 3.47% 55.94B
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. EIG Stock
  4. Valuation Employers Holdings, Inc.