Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 18:45:00 15/09/2026 +04			5-day change	1st Jan Change
452.20 ^NOK	+0.53%		-4.03%	-13.70%

09-11	Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans	FW
09-04	Protector Forsikring ASA Repurchases NOK 58 Million of Perpetual Restricted Tier 1 Bonds with Settlement on September 17, 2026	CI

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	37,306	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-13.53%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	37,306	37,306	37,306
Change	-	16.07%	43.11%	58.41%	83.64%	-13.53%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	17.8x	15.8x	14.9x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.87x	4.09x	3.69x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.2x	2.33x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.46x	2.21x	2x
EV / Revenue	0x	0x	-	0x	0x	2.46x	2.21x	2x
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%	3.76%	3.87%	4.05%
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	452.20	452.20	452.20
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	02/02/22	01/02/23	31/01/24	29/01/25	28/01/26	-	-	-

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	17.75x	-	-	3.78%	3.98B
ALLIANZ SE	14.41x	-	-	4.17%	192B
CHUBB LIMITED	12.73x	3x	10.82x	1.17%	132B
ZURICH INSURANCE GROUP LTD	15.21x	-	-	5.53%	109B
MARSH & MCLENNAN COMPANIES	20.97x	3.63x	12.73x	2.07%	86.1B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.75x	1.45x	-	1.78%	37.27B
HELVETIA BALOISE HOLDING AG	-1064.99x	1.19x	-	3.9%	25.61B
PRINCIPAL FINANCIAL GROUP, INC.	13.04x	-	-	2.83%	25.03B
UNIPOL ASSICURAZIONI S.P.A.	12.61x	-	-	4.26%	23.18B
AGEAS SA/NV	8.83x	-	-	5.36%	18.17B
Average	-93.97x	2.32x	11.78x	3.48%	65.19B
Weighted average by Cap.	-27.85x	2.82x	11.58x	3.35%