Valuation Admiral Group plc

Stocks

Real-time Estimate Cboe Europe 11:45:13 30/10/2026 +03			5-day change	1st Jan Change
3,878.00 ^GBX	+1.52%		+0.94%	+22.36%

10-22	WINNERS & LOSERS: AI worries come to fore again; LSEG lifts guide	AN
10-21	WINNERS & LOSERS: French riots hurt 3i, Kingfisher; North Sea approval	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,195	6,302	7,991	7,947	9,623	11,656	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	21.13%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	13,669	13,669	13,669
Change	-	-26.85%	27.43%	2.11%	24.13%	21.88%	0%	0%
P/E	9.44x	17.3x	24.2x	12.2x	13.1x	15.8x	14.2x	13x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	7.22x	6.21x	5.47x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	59.58x	1.3x	1.4x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	2.2x	2.12x	2.21x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.58x	2.49x	2.59x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	12.9x	12x	11.5x
EV / FCF	54.1x	26.1x	-	29.4x	31x	19.5x	19.3x	18.6x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	5.12%	5.19%	5.38%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.598	1.919	2.113
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	4.18%	5.02%	5.53%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.423	2.694	2.945
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	65.9%	71.2%	71.8%
Net sales ¹	855	911	3,486	4,776	5,153	5,294	5,489	5,271
EBITDA	749	522.8	521.6	-	-	-	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,060	1,140	1,193
Net income ¹	997.9	373	338	663.3	742.6	730.6	810.4	878.4
Net Debt ¹	298.2	642.1	857.9	1,088	1,592	2,013	2,013	2,013
Reference price ²	31.57	21.37	26.84	26.44	31.76	38.20	38.20	38.20
Nbr of stocks (in thousands)	291,245	294,894	297,726	300,565	302,980	305,124	-	-
Announcement Date	3/3/22 A	3/8/23 A	3/7/24 A	3/6/25 A	3/5/26 A	-	-	-

¹GBP in Million²GBP

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.($)
ADMIRAL GROUP PLC	15.76x	2.58x	-	4.18%	15.59B
PROGRESSIVE CORPORATION	12.38x	-	-	4.04%	133B
TOKIO MARINE HOLDINGS, INC.	17.49x	1.96x	-	2.93%	102B
THE TRAVELERS COMPANIES, INC.	10.99x	-	-	1.22%	81.62B
THE ALLSTATE CORPORATION	6.81x	-	-	1.7%	64.71B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.3x	1.19x	-	3.3%	47.51B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.98x	0.57x	-	5.8%	45.74B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.13x	0.58x	-	5.43%	45.1B
AMERICAN INTERNATIONAL GROUP, INC.	11.39x	-	-	2.38%	42.58B
FAIRFAX FINANCIAL HOLDINGS LIMITED	10.31x	-	-	0.86%	39.98B
Average	10.85x	1.38x		3.18%	61.86B
Weighted average by Cap.	11.33x	1.36x		3.1%