Valuation Admiral Group plc

Stocks

Market Closed - London S.E. 20:35:28 27/10/2026 +04			5-day change	1st Jan Change
3,800.00 ^GBX	-1.50%		+1.44%	+19.65%

10-22	WINNERS & LOSERS: AI worries come to fore again; LSEG lifts guide	AN
10-21	WINNERS & LOSERS: French riots hurt 3i, Kingfisher; North Sea approval	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,195	6,302	7,991	7,947	9,623	11,595	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	20.49%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	13,608	13,608	13,608
Change	-	-26.85%	27.43%	2.11%	24.13%	21.34%	0%	0%
P/E	9.44x	17.3x	24.2x	12.2x	13.1x	15.7x	14.1x	12.9x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	7.19x	6.18x	5.44x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	59.2x	1.3x	1.39x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	2.19x	2.11x	2.2x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.57x	2.48x	2.58x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	12.8x	11.9x	11.4x
EV / FCF	54.1x	26.1x	-	29.4x	31x	19.5x	19.2x	18.5x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	5.14%	5.22%	5.41%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.598	1.919	2.113
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	4.2%	5.05%	5.56%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.423	2.694	2.945
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	65.9%	71.2%	71.8%
Net sales ¹	855	911	3,486	4,776	5,153	5,294	5,489	5,271
EBITDA	749	522.8	521.6	-	-	-	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,060	1,140	1,193
Net income ¹	997.9	373	338	663.3	742.6	730.6	810.4	878.4
Net Debt ¹	298.2	642.1	857.9	1,088	1,592	2,013	2,013	2,013
Reference price ²	31.57	21.37	26.84	26.44	31.76	38.00	38.00	38.00
Nbr of stocks (in thousands)	291,245	294,894	297,726	300,565	302,980	305,124	-	-
Announcement Date	03/03/22	08/03/23	07/03/24	06/03/25	05/03/26	-	-	-

¹GBP in Million²GBP

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.($)
ADMIRAL GROUP PLC	15.68x	2.57x	-	4.2%	15.43B
PROGRESSIVE CORPORATION	12.13x	-	-	4.13%	131B
TOKIO MARINE HOLDINGS, INC.	16.78x	2x	-	2.87%	104B
THE TRAVELERS COMPANIES, INC.	10.96x	-	-	1.22%	81.37B
THE ALLSTATE CORPORATION	6.7x	-	-	1.73%	63.65B
MS&AD INSURANCE GROUP HOLDINGS, INC.	12.51x	1.16x	-	3.24%	48.35B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	3.96x	0.56x	-	5.84%	44.71B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.09x	0.57x	-	5.45%	44.86B
AMERICAN INTERNATIONAL GROUP, INC.	11.13x	-	-	2.44%	41.61B
SOMPO HOLDINGS, INC.	11.67x	0.9x	-	2.8%	40.29B
Average	10.86x	1.29x		3.39%	61.54B
Weighted average by Cap.	11.27x	1.31x		3.23%