|
Market Closed -
OTC Markets
15:50:40 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 49.38 USD | +0.24% |
|
+1.99% | -5.18% |
| 08-17 | Hannover Re : Receives a Buy rating from Jefferies | ZD |
| 08-14 | Insurer Talanx expects even more profit in 2026, shares jump | DP |
Company Valuation: Hannover Rück SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,158 | 22,371 | 26,085 | 29,112 | 32,099 | 30,897 | - | - |
| Change | - | 10.98% | 16.6% | 11.6% | 10.26% | -3.74% | - | - |
| Enterprise Value (EV) 1 | 24,528 | 27,881 | 29,906 | 29,112 | 35,190 | 39,328 | 39,394 | 39,464 |
| Change | - | 13.67% | 7.26% | -2.65% | 20.88% | 11.76% | 0.17% | 0.18% |
| P/E | 16.4x | 15.9x | 14.3x | 12.5x | 12.2x | 11x | 10.8x | 10.4x |
| PBR | 1.7x | 2.76x | 2.58x | 2.47x | 2.48x | 2.18x | 2.02x | 1.87x |
| PEG | - | 1.1x | 0.5x | 0.5x | 0.9x | 1.77x | 6.51x | 2.58x |
| Capitalization / Revenue | 0.73x | 0.67x | 1.07x | 1.1x | 1.2x | 1.15x | 1.1x | 1.07x |
| EV / Revenue | 0.88x | 0.84x | 1.22x | 1.1x | 1.31x | 1.46x | 1.41x | 1.36x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 14.1x | 13.4x | 15.2x | 8.78x | 10x | 10.1x | 9.98x | 9.65x |
| EV / FCF | - | - | 5.56x | - | - | 36.9x | 64.8x | 83.3x |
| FCF Yield | - | - | 18% | - | - | 2.71% | 1.54% | 1.2% |
| Dividend per Share 2 | 5.75 | - | 7.2 | 9 | 12.5 | 13.01 | 13.44 | 14.05 |
| Rate of return | 3.44% | - | 3.33% | 3.73% | 4.7% | 5.08% | 5.25% | 5.48% |
| EPS 2 | 10.21 | 11.66 | 15.13 | 19.31 | 21.9 | 23.26 | 23.65 | 24.6 |
| Distribution rate | 56.3% | - | 47.6% | 46.6% | 57.1% | 55.9% | 56.8% | 57.1% |
| Net sales 1 | 27,762 | 33,276 | 24,456 | 26,379 | 26,786 | 26,866 | 27,964 | 28,961 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,735 | 2,087 | 1,971 | 3,318 | 3,508 | 3,881 | 3,947 | 4,092 |
| Net income 1 | 1,231 | 1,407 | 1,825 | 2,329 | 2,642 | 2,762 | 2,846 | 2,969 |
| Net Debt 1 | 4,370 | 5,510 | 3,821 | - | 3,091 | 8,431 | 8,497 | 8,567 |
| Reference price 2 | 167.15 | 185.50 | 216.30 | 241.40 | 266.20 | 256.20 | 256.20 | 256.20 |
| Nbr of stocks (in thousands) | 120,597 | 120,597 | 120,597 | 120,597 | 120,581 | 120,597 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/18/24 | 3/12/25 | 3/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.06x | - | - | 4.98% | 75.26B | |
| 10.92x | 1.45x | - | 5.12% | 35.48B | |
| 7.05x | - | - | 2.25% | 14B | |
| 8.59x | - | - | 0.51% | 13.23B | |
| 9.18x | - | - | - | 2.72B | |
| 12.74x | - | - | - | 1.1B | |
| 6.51x | - | - | 5.9% | 905M | |
| 6.67x | - | - | 3.67% | 793M | |
| Average | 8.97x | 1.45x | 3.74% | 17.94B | ||
| Weighted average by Cap. | 9.81x | 1.45x | 4.32% |
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
- Stock Market
- Stocks
- HNR1 Stock
- HVRRY Stock
- Valuation Hannover Rück SE
Select your edition
All financial news and data tailored to specific country editions
