Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 17:45:00 19/06/2026 +03			5-day change	1st Jan Change
473.00 ^NOK	-0.42%		-0.17%	-9.73%

06-10	Odin Norden gains 0.83 percent in May - BioMar spun off from Schouw	FW
06-04	Kavaljer Quality Focus rose 7.2 percent in May - bid for Nilörngruppen	FW

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	39,022	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-9.55%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	39,022	39,022	39,022
Change	-	16.07%	43.11%	58.41%	83.64%	-9.55%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.6x	16.9x	15.9x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5x	4.24x	3.84x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.1x	2.43x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.57x	2.33x	2.11x
EV / Revenue	0x	0x	-	0x	0x	2.57x	2.33x	2.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	16.67	17.92
Rate of return	9.23%	-	-	-	2.67%	3.59%	3.52%	3.79%
EPS ²	14.96	10.2	18.3	18.7	31.7	24.15	27.93	29.76
Distribution rate	66.8%	-	-	-	44.2%	70.4%	59.7%	60.2%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,186	16,765	18,490
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	1,993	2,304	2,454
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	473.00	473.00	473.00
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

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.($)
PROTECTOR FORSIKRING ASA	19.58x	-	-	3.59%	4.03B
ALLIANZ SE	13.17x	-	-	4.57%	173B
CHUBB LIMITED	12.44x	2.85x	10.61x	1.25%	125B
ZURICH INSURANCE GROUP LTD	14.84x	-	-	5.57%	107B
MARSH & MCLENNAN COMPANIES	18.89x	3.37x	11.81x	2.3%	78.46B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.66x	1.37x	-	1.87%	35.16B
HELVETIA BALOISE HOLDING AG	-422.14x	1.31x	-	3.96%	25.44B
PRINCIPAL FINANCIAL GROUP, INC.	11.97x	-	-	3%	23.67B
UNIPOL ASSICURAZIONI S.P.A.	12.07x	-	-	4.84%	19.96B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	9.65x	-	-	7.27%	15.75B
Average	-29.99x	2.22x	11.21x	3.82%	60.77B
Weighted average by Cap.	-4.51x	2.66x	11.07x	3.6%