Valuation Swiss Re AG Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-03-12			5-day change	1st Jan Change
2,914.08 ^MXN	-0.01%		-.--%	-1.01%

07-13	SWISS REINSURANCE COMPANY : Jefferies gives a Neutral rating	ZD
07-09	Swiss Re Institute: 'global insurance premium growth is expected to slow in 2026'

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,532	27,024	32,611	42,194	49,555	48,729	-	-
Change	-	-5.28%	20.67%	29.39%	17.44%	-1.67%	-	-
Enterprise Value (EV)	34,666	33,985	37,845	45,322	55,349	48,729	48,729	48,729
Change	-	-1.96%	11.36%	19.76%	22.12%	-11.96%	0%	0%
P/E	19.9x	57.4x	10.1x	13.3x	10.7x	10.4x	10.5x	9.89x
PBR	1.21x	2.13x	2.02x	1.94x	1.97x	1.84x	1.72x	1.62x
PEG	-	-0.9x	0x	-7.02x	0.2x	5.66x	-12.83x	1.68x
Capitalization / Revenue	0.67x	0.63x	0.73x	0.93x	1.15x	1.14x	1.13x	1.09x
EV / Revenue	0x	0x	0x	0x	0x	1.14x	1.13x	1.09x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.6x	7.89x	8.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	6.363	6.4	6.8	6.8	7.35	8.62	9.236	9.816
Rate of return	6.44%	6.84%	6.06%	4.7%	4.37%	5.2%	5.57%	5.92%
EPS ²	4.97	1.63	11.09	10.88	15.67	15.96	15.83	16.76
Distribution rate	128%	393%	61.3%	62.5%	46.9%	54%	58.4%	58.6%
Net sales ¹	42,467	42,868	44,756	45,598	43,136	42,731	43,265	44,797
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,402	1,221	4,994	4,593	6,559	6,414	6,177	5,912
Net income ¹	1,437	472	3,214	3,241	4,740	4,632	4,515	4,578
Net Debt	6,134	6,961	5,234	3,128	5,794	-	-	-
Reference price ²	98.74	93.53	112.30	144.65	168.04	165.69	165.69	165.69
Nbr of stocks (in thousands)	288,976	288,953	290,400	291,700	294,900	294,100	-	-
Announcement Date	2/25/22	2/17/23	2/16/24	2/27/25	2/27/26	-	-	-

¹USD in Million²USD

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.($)
GENERAL INSURANCE CORPORATION OF INDIA	8.74x	0.77x	-	3.2%	6.69B
SCOR SE	7.59x	0.64x	-	6.28%	6.56B
KOREAN REINSURANCE COMPANY	5.57x	-	-	5.12%	1.65B
POZAVAROVALNICA SAVA, D.D.	11.81x	-	-	3.53%	1.45B
MNRB HOLDINGS	3.68x	-	-	3.72%	517M
HELIOS UNDERWRITING PLC	6.7x	-	-	2.68%	204M
Average	7.35x	0.70x		4.09%	2.84B
Weighted average by Cap.	8.08x	0.70x		4.61%