Company Valuation: Stewart Information Services Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,144 1,159 1,608 1,871 2,122 1,546 - -
Change - -45.94% 38.68% 16.39% 13.45% -27.15% - -
Enterprise Value (EV) 2,144 1,159 1,608 1,871 2,122 1,546 1,546 1,546
Change - -45.94% 38.68% 16.39% 13.45% -27.15% 0% 0%
P/E 6.7x 7.19x 52.9x 25.9x 17.3x 10.2x 6.89x -
PBR 1.67x 0.85x 1.17x 1.34x 1.29x 0.9x 0.85x 0.8x
PEG - -0.1x -0.7x 0x 0.3x 0.4x 0.1x -
Capitalization / Revenue 0.65x 0.38x 0.71x 0.75x 0.73x 0.44x 0.4x 0.38x
EV / Revenue 0x 0x 0x 0x 0x 0.44x 0.4x 0.38x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.365 1.65 1.85 1.95 2.05 2.1 2.18 2.26
Rate of return 1.71% 3.86% 3.15% 2.89% 2.92% 4.15% 4.3% 4.46%
EPS 2 11.9 5.94 1.11 2.61 4.05 4.99 7.35 -
Distribution rate 11.5% 27.8% 167% 74.7% 50.6% 42.1% 29.7% -
Net sales 1 3,306 3,069 2,257 2,490 2,922 3,550 3,877 4,022
EBITDA 449.1 308.2 143 224.3 241.5 - - -
EBIT 412.7 251.1 80.6 162.7 - - - -
Net income 1 323.2 162.3 30.44 73.31 115.5 145.6 204.7 171.6
Net Debt - - - - - - - -
Reference price 2 79.73 42.73 58.75 67.49 70.26 50.66 50.66 50.66
Nbr of stocks (in thousands) 26,891 27,127 27,362 27,722 30,209 30,522 - -
Announcement Date 2/9/22 A 2/8/23 A 2/7/24 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.($)
9.96x - - 4.22% 1.55B
11.17x - - 4.44% 123B
16.03x1.92x - 3.04% 94.28B
10.43x - - 1.36% 75.43B
5.92x - - 1.96% 56.74B
4.03x0.61x - 5.46% 48.44B
7.33x0.59x - 5.25% 46.8B
10.52x1.09x - 3.49% 44.72B
11.19x - - 2.61% 39.44B
11.44x0.84x - 3.01% 37.37B
Average 9.80x 1.01x 3.48% 56.74B
Weighted average by Cap. 10.39x 1.17x 3.41%

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. STC Stock
  4. Valuation Stewart Information Services Corporation