Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-02 EDT			5-day change	1st Jan Change
470.20 ^NOK	-0.89%		-3.53%	-10.27%

07-23	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
07-10	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

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	38,792	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-10.08%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	38,792	38,792	38,792
Change	-	16.07%	43.11%	58.41%	83.64%	-10.08%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	18.6x	16.5x	15.5x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.07x	4.25x	3.83x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.3x	2.42x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.56x	2.29x	2.08x
EV / Revenue	0x	0x	-	0x	0x	2.56x	2.29x	2.08x
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%	3.62%	3.72%	3.9%
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	470.20	470.20	470.20
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.($)
PROTECTOR FORSIKRING ASA	18.72x	-	-	3.58%	4.2B
ALLIANZ SE	14.64x	-	-	4.07%	196B
CHUBB LIMITED	12.62x	2.98x	10.73x	1.18%	131B
ZURICH INSURANCE GROUP LTD	15.42x	-	-	5.52%	110B
MARSH & MCLENNAN COMPANIES	21.8x	3.75x	13.15x	1.99%	89.52B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.72x	1.45x	-	1.78%	37.14B
HELVETIA BALOISE HOLDING AG	-318.23x	1.2x	-	3.86%	26B
PRINCIPAL FINANCIAL GROUP, INC.	11.96x	-	-	3.01%	23.41B
UNIPOL ASSICURAZIONI S.P.A.	12.62x	-	-	4.26%	23.3B
AGEAS SA/NV	9.45x	-	-	5.36%	18.24B
Average	-19.13x	2.34x	11.94x	3.46%	65.85B
Weighted average by Cap.	1.63x	2.86x	11.72x	3.32%