Company Valuation: Kemper Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,742 3,143 3,119 4,255 2,373 1,560 - -
Change - -16.01% -0.76% 36.42% -44.22% -34.26% - -
Enterprise Value (EV) 3,742 4,039 3,119 4,255 2,373 1,560 1,560 1,560
Change - 7.94% -22.78% 36.42% -44.22% -34.26% 0% 0%
P/E -31.4x -10.4x -11.5x 13.5x 17.7x -4.05x 6.92x 5.57x
PBR 0.93x 1.29x 1.25x 1.52x 0.89x 0.7x 0.65x 0.62x
PEG - -0x 1.15x -0x -0.3x 0x -0x 0.2x
Capitalization / Revenue 0.73x 0.55x 0.63x 0.92x 0.49x 0.36x 0.37x 0.35x
EV / Revenue 0x 0x 0x 0x 0x 0.36x 0.37x 0.35x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.24 1.24 1.24 1.24 1.28 1.296 1.312 1.312
Rate of return 2.11% 2.52% 2.55% 1.87% 3.16% 4.89% 4.95% 4.95%
EPS 2 -1.87 -4.72 -4.25 4.91 2.29 -6.535 3.825 4.75
Distribution rate -66.3% -26.3% -29.2% 25.3% 55.9% -19.8% 34.3% 27.6%
Net sales 1 5,131 5,698 4,956 4,632 4,799 4,373 4,270 4,451
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 -120.5 -301.2 -272.1 317.8 143.3 -386.7 225.9 279.6
Net Debt - 896.1 - - - - - -
Reference price 2 58.79 49.20 48.67 66.44 40.54 26.48 26.48 26.48
Nbr of stocks (in thousands) 63,653 63,885 64,087 64,045 58,547 58,923 - -
Announcement Date 1/31/22 A 2/2/23 A 2/1/24 A 2/5/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.05x - - 4.89% 1.56B
16.53x1.95x - 2.94% 99.25B
10.96x - - 1.29% 78.14B
6.66x - - 1.74% 63.17B
13.47x1.21x - 3.26% 47.9B
11.33x - - 2.58% 39.39B
11.77x0.86x - 2.9% 39.03B
9.19x2.32x - 0.17% 32.93B
15.4x1.97x - 2.28% 32.52B
8.48x - - 0.96% 32B
Average 9.97x 1.66x 2.3% 46.59B
Weighted average by Cap. 11.88x 1.69x 2.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. KMPR Stock
  4. Valuation Kemper Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!