Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 17:45:00 24/09/2026 +03			5-day change	1st Jan Change
432.00 ^NOK	+1.89%		-4.21%	-17.56%

09-21	Protector Forsikring ASA(OB:PROT) dropped from Oslo OBX Total Return Index	CI
09-11	Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans	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	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	16.7x	14.8x	13.9x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.57x	3.83x	3.46x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.2x	2.17x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.35x	2.11x	1.91x
EV / Revenue	0x	0x	-	0x	0x	2.35x	2.11x	1.91x
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%	4.01%	4.13%	4.32%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	424.00	424.00	424.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROTECTOR FORSIKRING ASA	16.73x	-	-	4.01%	3.69B
ALLIANZ SE	13.39x	-	-	4.57%	176B
CHUBB LIMITED	12.49x	2.95x	10.64x	1.19%	129B
ZURICH INSURANCE GROUP LTD	14.91x	1.81x	-	5.61%	107B
MARSH & MCLENNAN COMPANIES	19.8x	3.46x	12.14x	2.19%	81.31B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.97x	1.35x	-	1.93%	34.29B
HELVETIA BALOISE HOLDING AG	-1198.89x	1.02x	-	3.9%	25.9B
PRINCIPAL FINANCIAL GROUP, INC.	12.71x	-	-	2.9%	24.39B
UNIPOL ASSICURAZIONI S.P.A.	12.15x	-	-	4.42%	22.04B
AGEAS SA/NV	8.69x	-	-	5.45%	17.64B
Average	-107.90x	2.12x	11.39x	3.62%	62.17B
Weighted average by Cap.	-36.63x	2.46x	11.22x	3.51%