Valuation Scor SE London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 08:12:16 2026-06-18 EDT			5-day change	1st Jan Change
30.97 ^EUR	-0.90%		+0.94%	+8.47%

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	5,605	-	-
Change	-	-24.34%	23.88%	-10.83%	20.42%	9.93%	-	-
Enterprise Value (EV) ¹	6,208	5,296	6,138	5,962	6,590	10,866	11,004	11,160
Change	-	-14.7%	15.9%	-2.87%	10.55%	64.87%	1.28%	1.42%
P/E	11.2x	-12.7x	5.95x	1,182x	6.04x	7.33x	7.19x	7.08x
PBR	0.78x	0.75x	1.01x	0.94x	1.16x	1.15x	1.05x	0.97x
PEG	-	0x	-0x	-11.9x	0x	-0.7x	3.56x	4.74x
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	0.62x	0.61x	0.6x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.81x	5,296x	8.63x	20x	5.03x	9.19x	9.28x	9.56x
EV / FCF	2.58x	10.6x	4.24x	6.66x	5.83x	5.25x	5.2x	5.15x
FCF Yield	38.8%	9.44%	23.6%	15%	17.1%	19%	19.2%	19.4%
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%	6.45%	6.84%	7.24%
EPS ²	2.46	-1.69	4.45	0.02	4.76	4.278	4.365	4.43
Distribution rate	73.2%	-82.8%	40.4%	9,000%	39.9%	47.3%	49.2%	51.3%
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	1,183	1,186	1,167
Net income ¹	456	-301	812	4	851	765.4	782.1	791.8
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	31.36	31.36	31.36
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWISS RE LTD	9.55x	-	-	5.64%	45.14B
GENERAL INSURANCE CORPORATION OF INDIA	8.47x	0.73x	-	3.31%	6.57B
KOREAN REINSURANCE COMPANY	5.57x	-	-	5.12%	1.63B
POZAVAROVALNICA SAVA, D.D.	12.04x	-	-	3.46%	1.51B
MNRB HOLDINGS	3.55x	-	-	3.86%	499M
HELIOS UNDERWRITING PLC	6.39x	-	-	2.82%	195M
Average	7.59x	0.73x		4.03%	9.26B
Weighted average by Cap.	9.31x	0.73x		5.26%