Valuation Lemonade, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:45:34 15/06/2026 +03			5-day change	1st Jan Change
50.65 ^EUR	+3.30%		+13.37%	-16.35%

06-11	Lemonade Launches Renters Insurance in Montana	MT
06-11	Lemonade Launches Renters Insurance in Montana	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,595	946.2	1,128	2,619	5,319	4,416	-	-
Change	-	-63.54%	19.2%	132.22%	103.1%	-16.97%	-	-
Enterprise Value (EV) ¹	2,595	946.2	871.3	2,317	5,081	4,691	4,819	4,943
Change	-	-63.54%	-7.92%	165.91%	119.29%	-7.67%	2.72%	2.59%
P/E Ratio	-10.7x	-2.98x	-4.74x	-12.9x	-31.8x	-33.1x	-69.6x	133x
PBR	2.63x	1.09x	1.6x	4.5x	10.1x	9.21x	9.38x	7.32x
PEG	-	-0.2x	0.2x	0.8x	1.5x	1.5x	1.3x	-1x
Capitalization / Revenue	20.2x	3.69x	2.62x	4.97x	7.21x	3.66x	2.74x	2.1x
EV / Revenue	20.2x	3.69x	2.03x	4.4x	6.89x	3.89x	2.99x	2.35x
EV / EBITDA	-14.1x	-4.2x	-5.05x	-15.5x	-43x	-95.2x	166x	36.1x
EV / EBIT	-11.3x	-3.3x	-3.79x	-11.4x	-31.6x	-33x	-59.6x	83.8x
EV / FCF	-16.9x	-5.47x	-6.79x	-111x	-196x	95.7x	47.4x	15.1x
FCF Yield	-5.93%	-18.3%	-14.7%	-0.9%	-0.51%	1.04%	2.11%	6.61%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.94	-4.59	-3.4	-2.85	-2.24	-1.739	-0.8258	0.4325
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	128.4	256.7	429.8	526.5	737.9	1,206	1,614	2,103
EBITDA ¹	-184.2	-225.1	-172.6	-149.7	-118.1	-49.29	28.99	136.8
EBIT ¹	-230.1	-286.6	-229.8	-203.9	-160.9	-142.1	-80.9	59
Net income ¹	-241.3	-297.8	-236.9	-202.2	-165.5	-134.5	-66.29	36.54
Net Debt ¹	-	-	-256.6	-302.3	-238.7	274.6	402.3	527
Reference price ²	42.11	13.68	16.13	36.68	71.18	57.49	57.49	57.49
Nbr of stocks (in thousands)	61,627	69,164	69,924	71,405	74,731	76,821	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/27/24 A	2/25/25 A	2/19/26 A	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TOKIO MARINE HOLDINGS, INC.	19.6x	1.67x	-	2.97%	85.66B
THE TRAVELERS COMPANIES, INC.	10.86x	-	-	1.57%	64.74B
THE ALLSTATE CORPORATION	8x	-	-	1.95%	57.05B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.83x	1.03x	-	3.66%	41.64B
AMERICAN INTERNATIONAL GROUP, INC.	11.04x	-	-	2.58%	40.16B
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.06x	-	-	0.96%	37.36B
INTACT FINANCIAL CORPORATION	16.8x	2.11x	-	2.13%	35.19B
SOMPO HOLDINGS, INC.	10x	0.92x	-	2.44%	34.25B
ARCH CAPITAL GROUP LTD.	9.08x	2.12x	-	0.22%	31.9B
Average	11.47x	1.57x		2.05%	47.55B
Weighted average by Cap.	12.19x	1.57x		2.16%