Valuation Protector Forsikring ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 14:15:55 2026-09-21 EDT			5-day change	1st Jan Change
79.00 ^EUR	-1.86%		-4.82%	-9.71%

09-11	Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans	FW
09-04	Protector Forsikring ASA Repurchases NOK 58 Million of Perpetual Restricted Tier 1 Bonds with Settlement on September 17, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,928	10,363	14,830	23,493	43,142	36,399	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-15.63%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	36,399	36,399	36,399
Change	-	16.07%	43.11%	58.41%	83.64%	-15.63%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	17.4x	15.4x	14.5x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.75x	3.99x	3.6x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.2x	2.27x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.4x	2.15x	1.95x
EV / Revenue	0x	0x	-	0x	0x	2.4x	2.15x	1.95x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	17.5	18.33
Rate of return	9.23%	-	-	-	2.67%	3.85%	3.97%	4.16%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	441.20	441.20	441.20
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	1/28/26	-	-	-

¹NOK in Million²NOK

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.($)
ALLIANZ SE	14.37x	-	-	4.26%	190B
CHUBB LIMITED	12.69x	2.99x	10.79x	1.17%	131B
ZURICH INSURANCE GROUP LTD	15.3x	1.83x	-	5.49%	108B
MARSH & MCLENNAN COMPANIES	20.34x	3.54x	12.42x	2.13%	83.52B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.34x	1.4x	-	1.85%	35.73B
HELVETIA BALOISE HOLDING AG	-1108.89x	1.04x	-	3.8%	26.62B
PRINCIPAL FINANCIAL GROUP, INC.	13.13x	-	-	2.81%	25.19B
UNIPOL ASSICURAZIONI S.P.A.	12.43x	-	-	4.32%	22.69B
AGEAS SA/NV	8.91x	-	-	5.32%	18.2B
Average	-111.38x	2.16x	11.60x	3.46%	71.32B
Weighted average by Cap.	-32.18x	2.50x	11.42x	3.38%