Company Valuation: Mapfre, S.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,506 5,534 5,952 7,499 13,158 13,573 - -
Change - 0.5% 7.55% 26.01% 75.46% 3.15% - -
Enterprise Value (EV) 5,506 5,534 5,952 7,499 13,158 13,573 13,573 13,573
Change - 0.5% 7.55% 26.01% 75.46% 3.15% 0% 0%
P/E 7.22x 8.62x 8.83x 7.89x 11.6x 10.7x 10.4x 9.96x
PBR 0.66x 0.77x 0.71x 0.84x 1.39x 1.38x 1.3x 1.22x
PEG - -0.5x 1.85x 0.2x 0.6x 0.9x 3.65x 2.07x
Capitalization / Revenue 0.25x 0.23x 0.22x 0.27x 0.59x 0.45x 0.47x 0.46x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.47x 0.46x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.73x 4.64x 4.55x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1464 0.145 0.15 0.16 0.18 0.2066 0.2149 0.2259
Rate of return 8.11% 8.01% 7.72% 6.54% 4.2% 4.67% 4.86% 5.11%
EPS 2 0.25 0.21 0.22 0.31 0.37 0.412 0.4237 0.4441
Distribution rate 58.6% 69% 68.2% 51.6% 48.6% 50.2% 50.7% 50.9%
Net sales 1 22,155 24,540 26,917 28,122 22,466 29,928 29,094 29,299
EBITDA - - - - - - - -
EBIT 1 1,391 1,398 1,648 2,361 2,800 2,872 2,926 2,985
Net income 1 765.2 642.1 677.2 968 1,133 1,285 1,306 1,370
Net Debt - - - - - - - -
Reference price 2 1.806 1.810 1.943 2.446 4.282 4.422 4.422 4.422
Nbr of stocks (in thousands) 3,049,485 3,057,260 3,063,119 3,065,976 3,072,923 3,069,321 - -
Announcement Date 2/10/22 2/9/23 2/14/24 2/12/25 2/11/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.34x - - 4.19% 192B
12.6x2.97x10.72x1.18% 130B
15.06x - - 5.59% 108B
20.56x3.57x12.53x2.11% 84.42B
9.66x1.44x - 1.79% 36.94B
-1026.09x1.19x - 3.89% 25.69B
12.96x - - 2.85% 24.87B
12.58x - - 4.27% 23.25B
8.82x - - 5.37% 18.24B
Average -102.17x 2.29x 11.62x 3.47% 71.54B
Weighted average by Cap. -27.13x 2.79x 11.43x 3.38%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!