Company Valuation: Kemper Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,742 3,143 3,119 4,255 2,373 1,733 - -
Change - -16.01% -0.76% 36.42% -44.22% -27% - -
Enterprise Value (EV) 3,742 4,039 3,119 4,255 2,373 1,733 1,733 1,733
Change - 7.94% -22.78% 36.42% -44.22% -27% 0% 0%
P/E -31.4x -10.4x -11.5x 13.5x 17.7x 17.3x 7.36x 6.2x
PBR 0.93x 1.29x 1.25x 1.52x 0.89x 0.64x 0.61x 0.58x
PEG - -0x 1.15x -0x -0.3x -0.7x 0x 0.3x
Capitalization / Revenue 0.73x 0.55x 0.63x 0.92x 0.49x 0.37x 0.35x 0.32x
EV / Revenue 0x 0x 0x 0x 0x 0.37x 0.35x 0.32x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.24 1.24 1.24 1.24 1.28 1.296 1.312 1.312
Rate of return 2.11% 2.52% 2.55% 1.87% 3.16% 4.4% 4.46% 4.46%
EPS 2 -1.87 -4.72 -4.25 4.91 2.29 1.7 4 4.75
Distribution rate -66.3% -26.3% -29.2% 25.3% 55.9% 76.2% 32.8% 27.6%
Net sales 1 5,131 5,698 4,956 4,632 4,799 4,650 4,885 5,374
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 -120.5 -301.2 -272.1 317.8 143.3 96.8 235.2 279.2
Net Debt - 896.1 - - - - - -
Reference price 2 58.79 49.20 48.67 66.44 40.54 29.43 29.43 29.43
Nbr of stocks (in thousands) 63,653 63,885 64,087 64,045 58,547 58,874 - -
Announcement Date 1/31/22 2/2/23 2/1/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.9x1.68x - 3.23% 87.22B
12.09x - - 1.41% 72.07B
9.11x - - 1.72% 64.77B
11.08x - - 2.47% 41.98B
9.46x0.98x - 3.87% 39.78B
8.45x - - 0.92% 38.34B
17.99x2.22x - 2% 36.77B
11.07x0.82x - 2.61% 35.91B
10.04x2.4x - 0.2% 35.17B
Average 11.47x 1.62x 2.05% 50.22B
Weighted average by Cap. 11.62x 1.62x 2.13%

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. KMPR Stock
  4. UI2 Stock
  5. Valuation Kemper Corporation