Valuation Munich Re Swiss Exchange

Stocks

Market Closed - Swiss Exchange 11:31:41 2026-10-06 EDT			5-day change	1st Jan Change
475.50 ^CHF	-0.94%		-0.94%	-9.39%

10-02	Manulife Financial Closes LTC Reinsurance Transaction With Munich Re	MT
09-28	Munich Re : Jefferies is Neutral	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	36,496	42,207	50,488	64,152	71,940	64,366	-	-
Change	-	15.65%	19.62%	27.06%	12.14%	-10.53%	-	-
Enterprise Value (EV)	36,789	40,816	49,606	64,357	73,872	64,366	64,366	64,366
Change	-	10.95%	21.54%	29.74%	14.78%	-12.87%	0%	0%
P/E	12.4x	12.3x	11.1x	11.4x	11.9x	9.93x	10x	9.38x
PBR	1.18x	1.99x	1.7x	1.96x	2.16x	1.84x	1.75x	1.66x
PEG	-	0.7x	0.3x	0.4x	1.2x	1.05x	-14.05x	1.4x
Capitalization / Revenue	0.61x	0.63x	0.72x	0.88x	1x	0.96x	0.94x	0.9x
EV / Revenue	0x	0x	0x	0x	0x	0.96x	0.94x	0.9x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.43x	7.67x	7.58x
EV / FCF	0x	-	0x	0x	0x	8.05x	7.75x	7.75x
FCF Yield	4.26%	-	4.74%	4.41%	6.4%	12.4%	12.9%	12.9%
Dividend per Share ²	11	11.6	15	20	24	25.67	27.66	29.71
Rate of return	4.22%	3.82%	4%	4.11%	4.27%	5.01%	5.4%	5.8%
EPS ²	20.93	24.63	33.88	42.78	47.1	51.54	51.17	54.6
Distribution rate	52.6%	47.1%	44.3%	46.8%	51%	49.8%	54.1%	54.4%
Net sales ¹	59,567	67,133	69,814	72,807	71,631	66,924	68,207	71,192
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,517	3,582	5,702	7,969	8,876	8,666	8,388	8,497
Net income ¹	2,933	3,419	4,597	5,671	6,121	6,525	6,276	6,396
Net Debt	293	-1,391	-882	205	1,932	-	-	-
Reference price ²	260.50	304.00	375.10	487.10	562.20	512.00	512.00	512.00
Nbr of stocks (in thousands)	140,099	138,838	134,600	131,702	127,962	125,715	-	-
Announcement Date	2/23/22	2/23/23	2/27/24	2/26/25	2/26/26	-	-	-

¹EUR in Million²EUR

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.($)
MUNICH RE	9.9x	-	-	5.03%	71.93B
SWISS RE LTD	10.21x	-	-	5.09%	50.02B
HANNOVER RE	11.11x	1.46x	-	5.09%	34.53B
REINSURANCE GROUP OF AMERICA, INCORPORATED	9.88x	0.64x	-	1.54%	16.39B
EVEREST GROUP, LTD.	6.94x	-	-	2.23%	14.06B
RENAISSANCERE HOLDINGS LTD.	8.36x	-	-	0.51%	13.44B
SCOR SE	7.5x	0.63x	-	6.33%	6.4B
GENERAL INSURANCE CORPORATION OF INDIA	6.74x	0.26x	-	4.56%	5.81B
Average	8.83x	0.75x		3.79%	26.57B
Weighted average by Cap.	9.72x	1.05x		4.34%