Valuation Lemonade, Inc. Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:01 2026-08-19 EDT			5-day change	1st Jan Change
43.13 ^EUR	-2.95%		-5.40%	-27.54%

08-12	Lemonade, Inc. Presents at Oppenheimer 29th Annual Technology, Internet & Communications Conference, Aug-12-2026 01:15 PM
07-30	Keefe Bruyette & Woods Upgrades Lemonade to Market Perform From Underperform, PT is $48	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,595	946.2	1,128	2,619	5,319	3,879	-	-
Change	-	-63.54%	19.2%	132.22%	103.1%	-27.08%	-	-
Enterprise Value (EV) ¹	2,595	946.2	871.3	2,317	5,081	4,133	4,204	4,288
Change	-	-63.54%	-7.92%	165.91%	119.29%	-18.65%	1.71%	2%
P/E	-10.7x	-2.98x	-4.74x	-12.9x	-31.8x	-27.5x	-46.5x	92.6x
PBR	2.63x	1.09x	1.6x	4.5x	10.1x	8.21x	7.89x	6.33x
PEG	-	-0.2x	0.2x	0.8x	1.5x	1.6x	1.1x	-1x
Capitalization / Revenue	20.2x	3.69x	2.62x	4.97x	7.21x	3.19x	2.36x	1.82x
EV / Revenue	20.2x	3.69x	2.03x	4.4x	6.89x	3.39x	2.56x	2.01x
EV / EBITDA	-14.1x	-4.2x	-5.05x	-15.5x	-43x	-84.9x	183x	33.4x
EV / EBIT	-11.3x	-3.3x	-3.79x	-11.4x	-31.6x	-28.8x	-50.2x	80.9x
EV / FCF	-16.9x	-5.47x	-6.79x	-111x	-196x	-40.1x	76.8x	19.4x
FCF Yield	-5.93%	-18.3%	-14.7%	-0.9%	-0.51%	-2.49%	1.3%	5.15%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.94	-4.59	-3.4	-2.85	-2.24	-1.865	-1.102	0.5533
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	128.4	256.7	429.8	526.5	737.9	1,217	1,642	2,136
EBITDA ¹	-184.2	-225.1	-172.6	-149.7	-118.1	-48.69	22.92	128.4
EBIT ¹	-230.1	-286.6	-229.8	-203.9	-160.9	-143.3	-83.8	53
Net income ¹	-241.3	-297.8	-236.9	-202.2	-165.5	-144.8	-88.1	38.31
Net Debt ¹	-	-	-256.6	-302.3	-238.7	253.9	324.7	408.9
Reference price ²	42.11	13.68	16.13	36.68	71.18	51.25	51.25	51.25
Nbr of stocks (in thousands)	61,627	69,164	69,924	71,405	74,731	77,397	-	-
Announcement Date	2/23/22	2/22/23	2/27/24	2/25/25	2/19/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKIO MARINE HOLDINGS, INC.	16.34x	1.67x	-	3.3%	87.74B
THE TRAVELERS COMPANIES, INC.	10.76x	-	-	1.31%	76.74B
THE ALLSTATE CORPORATION	7.63x	-	-	1.66%	66.03B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.34x	1.09x	-	3.42%	45.02B
AMERICAN INTERNATIONAL GROUP, INC.	11.25x	-	-	2.56%	39.8B
SOMPO HOLDINGS, INC.	11.51x	0.78x	-	2.97%	37.54B
ARCH CAPITAL GROUP LTD.	9.38x	2.37x	-	0.2%	33.61B
INTACT FINANCIAL CORPORATION	15.71x	2.01x	-	2.23%	33.44B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.73x	-	-	0.93%	32.95B
Average	11.18x	1.58x		2.06%	50.32B
Weighted average by Cap.	11.46x	1.57x		2.16%