Valuation SCOR SE OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:05:27 2026-06-17 EDT			5-day change	1st Jan Change
3.675 ^USD	-2.52%		+2.37%	+8.73%

06-09	Scor to redeem notes issued in 2015 ahead of schedule
06-08	SCOR SE Announces Redemption Of EUR 282.9 Million Subordinated Notes	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,065	3,833	4,748	4,234	5,098	5,644	-	-
Change	-	-24.34%	23.88%	-10.83%	20.42%	10.7%	-	-
Enterprise Value (EV) ¹	6,208	5,296	6,138	5,962	6,590	10,905	11,044	11,200
Change	-	-14.7%	15.9%	-2.87%	10.55%	65.47%	1.27%	1.41%
P/E	11.2x	-12.7x	5.95x	1,182x	6.04x	7.38x	7.22x	7.11x
PBR	0.78x	0.75x	1.01x	0.94x	1.16x	1.16x	1.06x	0.98x
PEG	-	0x	-0x	-11.9x	0x	-0.7x	3.28x	4.57x
Capitalization / Revenue	0.29x	0.19x	0.25x	0.21x	0.27x	0.32x	0.31x	0.3x
EV / Revenue	0.35x	0.27x	0.32x	0.3x	0.35x	0.63x	0.61x	0.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.81x	5,296x	8.63x	20x	5.03x	9.21x	9.29x	9.56x
EV / FCF	2.58x	10.6x	4.24x	6.66x	5.83x	5.27x	5.22x	5.17x
FCF Yield	38.8%	9.44%	23.6%	15%	17.1%	19%	19.2%	19.3%
Dividend per Share ²	1.8	1.4	1.8	1.8	1.9	2.024	2.146	2.271
Rate of return	6.56%	6.51%	6.8%	7.61%	6.61%	6.41%	6.8%	7.19%
EPS ²	2.46	-1.69	4.45	0.02	4.76	4.281	4.375	4.443
Distribution rate	73.2%	-82.8%	40.4%	9,000%	39.9%	47.3%	49.1%	51.1%
Net sales ¹	17,600	19,732	19,371	20,064	18,704	17,414	18,082	18,728
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	795	1	711	298	1,311	1,184	1,189	1,172
Net income ¹	456	-301	812	4	851	765.9	784.2	794.3
Net Debt ¹	1,143	1,463	1,390	1,728	1,492	5,261	5,400	5,556
Reference price ²	27.44	21.49	26.46	23.64	28.74	31.58	31.58	31.58
Nbr of stocks (in thousands)	184,597	178,346	179,437	179,085	177,391	178,719	-	-
Announcement Date	2/24/22	3/2/23	3/6/24	3/5/25	3/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWISS RE LTD	9.6x	-	-	5.58%	45.42B
GENERAL INSURANCE CORPORATION OF INDIA	8.59x	0.75x	-	3.26%	6.65B
KOREAN REINSURANCE COMPANY	5.6x	-	-	5.1%	1.64B
POZAVAROVALNICA SAVA, D.D.	12.07x	-	-	3.45%	1.51B
MNRB HOLDINGS	3.55x	-	-	3.86%	498M
HELIOS UNDERWRITING PLC	6.39x	-	-	2.82%	195M
Average	7.63x	0.75x		4.01%	9.32B
Weighted average by Cap.	9.36x	0.75x		5.21%