Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 18:45:00 16/06/2026 +04			5-day change	1st Jan Change
477.60 ^NOK	-1.16%		+5.66%	-8.85%

06-10	Odin Norden gains 0.83 percent in May - BioMar spun off from Schouw	FW
06-04	Kavaljer Quality Focus rose 7.2 percent in May - bid for Nilörngruppen	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	39,864	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-7.6%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	39,864	39,864	39,864
Change	-	16.07%	43.11%	58.41%	83.64%	-7.6%	0%	0%
P/E Ratio	7.25x	12.3x	9.84x	15.2x	16.5x	20x	17.3x	16.2x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.11x	4.34x	3.92x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.1x	2.47x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.63x	2.38x	2.16x
EV / Revenue	0x	0x	-	0x	0x	2.63x	2.38x	2.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	16.67	17.92
Rate of return	9.23%	-	-	-	2.67%	3.52%	3.45%	3.71%
EPS ²	14.96	10.2	18.3	18.7	31.7	24.15	27.93	29.76
Distribution rate	66.8%	-	-	-	44.2%	70.4%	59.7%	60.2%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,186	16,765	18,490
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	1,993	2,304	2,454
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	483.20	483.20	483.20
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROTECTOR FORSIKRING ASA	20x	-	-	3.52%	4.18B
ALLIANZ SE	12.88x	-	-	4.63%	173B
CHUBB LIMITED	12.57x	2.87x	-	1.24%	127B
ZURICH INSURANCE GROUP LTD	14.75x	-	-	5.6%	108B
MARSH & MCLENNAN COMPANIES	19.32x	3.43x	12.02x	2.24%	80.29B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.78x	1.38x	-	1.85%	35.59B
HELVETIA BALOISE HOLDING AG	-420.92x	1.31x	-	3.97%	25.83B
PRINCIPAL FINANCIAL GROUP, INC.	12.08x	-	-	2.98%	23.89B
UNIPOL ASSICURAZIONI S.P.A.	12.04x	0.8x	0.81x	4.86%	20.14B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	9.45x	-	-	7.42%	15.64B
Average	-29.80x	1.96x	6.41x	3.83%	61.29B
Weighted average by Cap.	-4.57x	2.56x	9.77x	3.6%