Company Valuation: Hartford Financial Services Group (The), Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 23,498 24,121 24,176 31,714 38,398 37,329 - -
Change - 2.65% 0.23% 31.18% 21.08% -2.78% - -
Enterprise Value (EV) 1 28,237 24,121 28,412 35,897 42,636 42,037 42,037 42,037
Change - -14.58% 17.79% 26.35% 18.77% -1.41% 0% 0%
P/E 10.4x 13.9x 10.1x 10.6x 10.3x 9.76x 9.52x 8.57x
PBR 1.34x 1.83x 1.63x 1.99x 2.08x 1.84x 1.65x 1.49x
PEG - -0.8x 0.2x 0.4x 0.4x 1.64x 3.73x 0.8x
Capitalization / Revenue 1.05x 1.08x 0.99x 1.2x 1.35x 1.29x 1.25x 1.21x
EV / Revenue 1.26x 1.08x 1.16x 1.35x 1.5x 1.46x 1.41x 1.36x
EV / EBITDA - - - - - - - -
EV / EBIT 9.64x 7.16x 7.79x 8.91x 8.53x 9.32x 8.97x 8.75x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.435 1.58 1.75 1.93 2.16 2.443 2.683 2.924
Rate of return 2.08% 2.08% 2.18% 1.76% 1.57% 1.77% 1.95% 2.12%
EPS 2 6.62 5.44 7.97 10.35 13.32 14.11 14.47 16.09
Distribution rate 21.7% 29% 22% 18.6% 16.2% 17.3% 18.5% 18.2%
Net sales 1 22,390 22,362 24,527 26,535 28,368 28,879 29,915 30,816
EBITDA - - 4,157 - - - - -
EBIT 1 2,930 3,369 3,647 4,031 4,998 4,509 4,687 4,804
Net income 1 2,344 1,794 2,483 3,090 3,815 4,008 3,657 3,959
Net Debt 1 4,739 - 4,236 4,183 4,238 4,708 4,708 4,708
Reference price 2 69.04 75.83 80.38 109.40 137.80 137.81 137.81 137.81
Nbr of stocks (in thousands) 340,353 318,099 300,770 289,891 278,650 270,872 - -
Announcement Date 2/3/22 2/2/23 2/1/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.74x1.45x - 1.78% 37.23B
14.18x - - 4.19% 190B
12.79x3.01x11.12x1.17% 132B
15.24x - - 5.58% 108B
21.94x3.77x13.23x1.98% 90.13B
-436.38x1.22x - 3.83% 26.16B
12.95x - - 2.9% 24.36B
13.01x - - 4.11% 24.03B
10.55x - - 6.85% 16.84B
11.41x - - 5.28% 16.6B
Average -31.46x 2.36x 12.17x 3.77% 66.63B
Weighted average by Cap. -3.06x 2.88x 11.97x 3.41%

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. HIG Stock
  4. Valuation Hartford Financial Services Group (The), Inc.