Valuation Protector Forsikring ASA Deutsche Boerse AG
Stocks
PR40
US7436841024
Multiline Insurance & Brokers
|
Market Closed -
Deutsche Boerse AG
21:16:43 15/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 80.00 EUR | +3.23% |
|
+9.59% | -8.57% |
| 10-09 | DNB Carnegie cuts price target for Protector Forsikring to 570 Norwegian kroner (600), reiterates buy | FW |
| 10-05 | Malin Björkmo joins Sitowise's Nomination Committee | FW |
Company Valuation: Protector Forsikring ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 35,640 | - | - |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -17.39% | - | - |
| Enterprise Value (EV) | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 35,640 | 35,640 | 35,640 |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -17.39% | 0% | 0% |
| P/E | 7.25x | 12.3x | 9.84x | 15.2x | 16.5x | 17.1x | 15x | 14.1x |
| PBR | 2.49x | 3.01x | 3.28x | 4.32x | 5.63x | 4.66x | 3.89x | 3.51x |
| PEG | - | -0.4x | 0.1x | 6.95x | 0.2x | -0.8x | 1.1x | 2.22x |
| Capitalization / Revenue | 1.81x | 1.81x | - | 1.99x | 3.14x | 2.36x | 2.14x | 1.94x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 2.36x | 2.14x | 1.94x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 10 | - | - | - | 14 | 17 | 17.5 | 18.33 |
| Rate of return | 9.23% | - | - | - | 2.67% | 3.94% | 4.05% | 4.24% |
| EPS 2 | 14.96 | 10.2 | 18.3 | 18.7 | 31.7 | 25.29 | 28.87 | 30.71 |
| Distribution rate | 66.8% | - | - | - | 44.2% | 67.2% | 60.6% | 59.7% |
| Net sales 1 | 4,921 | 5,715 | - | 11,783 | 13,756 | 15,093 | 16,651 | 18,385 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Net income 1 | 1,232 | 842 | 1,509 | 1,539 | 2,614 | 2,089 | 2,383 | 2,532 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 108.40 | 125.80 | 180.00 | 285.00 | 524.00 | 432.00 | 432.00 | 432.00 |
| Nbr of stocks (in thousands) | 82,365 | 82,378 | 82,392 | 82,430 | 82,331 | 82,500 | - | - |
| Announcement Date | 2/2/22 A | 2/1/23 A | 1/31/24 A | 1/29/25 A | 1/28/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.82x | - | - | 4.36% | 177B | |
| 12.94x | 3.06x | 11.05x | 1.14% | 135B | |
| 15.09x | 1.82x | - | 5.42% | 107B | |
| 10.3x | 0.9x | - | 5.91% | 95.53B | |
| 20.76x | 3.6x | 12.66x | 2.09% | 85.13B | |
| 29.31x | 4.36x | 13.43x | 1.17% | 60.76B | |
| 19.34x | 4.18x | 12.22x | 1.15% | 58.41B | |
| 8.83x | 1.4x | - | 1.85% | 35.74B | |
| 11.15x | 0.69x | - | 3.58% | 35.56B | |
| Average | 15.73x | 2.50x | 12.34x | 2.96% | 87.79B | |
| Weighted average by Cap. | 15.42x | 2.58x | 12.08x | 3.26% |
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
- Stock Market
- Stocks
- PROT Stock
- PR40 Stock
- Valuation Protector Forsikring ASA
Select your edition
All financial news and data tailored to specific country editions
