Company Valuation: Kemper Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 3,742 3,143 3,119 4,255 2,373 1,616 - -
Change - -16.01% -0.76% 36.42% -44.22% -31.93% - -
Enterprise Value (EV) 3,742 4,039 3,119 4,255 2,373 1,616 1,616 1,616
Change - 7.94% -22.78% 36.42% -44.22% -31.93% 0% 0%
P/E -31.4x -10.4x -11.5x 13.5x 17.7x -4.33x 6.61x -
PBR 0.93x 1.29x 1.25x 1.52x 0.89x 0.69x 0.64x 0.59x
PEG - -0x 1.15x -0x -0.3x 0x -0x -
Capitalization / Revenue 0.73x 0.55x 0.63x 0.92x 0.49x 0.35x 0.34x 0.3x
EV / Revenue 0x 0x 0x 0x 0x 0.35x 0.34x 0.3x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.24 1.24 1.24 1.24 1.28 1.296 1.312 1.312
Rate of return 2.11% 2.52% 2.55% 1.87% 3.16% 4.73% 4.78% 4.78%
EPS 2 -1.87 -4.72 -4.25 4.91 2.29 -6.33 4.15 -
Distribution rate -66.3% -26.3% -29.2% 25.3% 55.9% -20.5% 31.6% -
Net sales 1 5,131 5,698 4,956 4,632 4,799 4,591 4,802 5,325
EBITDA - - - - - - - -
EBIT - - - - - - - -
Net income 1 -120.5 -301.2 -272.1 317.8 143.3 -381.8 225.7 279.2
Net Debt - 896.1 - - - - - -
Reference price 2 58.79 49.20 48.67 66.44 40.54 27.42 27.42 27.42
Nbr of stocks (in thousands) 63,653 63,885 64,087 64,045 58,547 58,923 - -
Announcement Date 31/01/22 02/02/23 01/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-4.33x - - 4.73% 1.62B
16.71x1.71x - 3.27% 90.03B
10.83x - - 1.31% 77.25B
7.64x - - 1.65% 66.1B
9.62x1.08x - 3.52% 43.8B
11.33x - - 2.54% 40.07B
11.76x0.88x - 2.85% 39.17B
15.98x2.04x - 2.19% 34.05B
9.35x2.36x - 0.2% 33.54B
8.66x - - 0.94% 32.7B
Average 9.76x 1.61x 2.32% 45.83B
Weighted average by Cap. 11.60x 1.60x 2.16%

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. KMPR Stock
  4. Valuation Kemper Corporation