|
Market Closed -
Deutsche Boerse AG
10:02:11 30/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 3.160 EUR | -0.63% |
|
+0.64% | +16.18% |
| 09-09 | Intesa Sanpaolo Downgrades Scor to Neutral | MT |
| 09-07 | Laurent Rousseau becomes international head of Marsh Re |  |
Company Valuation: SCOR SE
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,065 | 3,833 | 4,748 | 4,234 | 5,098 | 5,691 | - | - |
| Change | - | -24.34% | 23.88% | -10.83% | 20.42% | 11.62% | - | - |
| Enterprise Value (EV) 1 | 6,208 | 5,296 | 6,138 | 5,962 | 6,590 | 10,406 | 10,534 | 10,675 |
| Change | - | -14.7% | 15.9% | -2.87% | 10.55% | 57.9% | 1.23% | 1.35% |
| P/E | 11.2x | -12.7x | 5.95x | 1,182x | 6.04x | 7.55x | 7.2x | 6.94x |
| PBR | 0.78x | 0.75x | 1.01x | 0.94x | 1.16x | 1.2x | 1.11x | 1.02x |
| PEG | - | 0x | -0x | -11.9x | 0x | -0.7x | 1.46x | 1.91x |
| Capitalization / Revenue | 0.29x | 0.19x | 0.25x | 0.21x | 0.27x | 0.35x | 0.33x | 0.32x |
| EV / Revenue | 0.35x | 0.27x | 0.32x | 0.3x | 0.35x | 0.63x | 0.62x | 0.61x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 7.81x | 5,296x | 8.63x | 20x | 5.03x | 8.78x | 8.73x | 8.66x |
| EV / FCF | 2.58x | 10.6x | 4.24x | 6.66x | 5.83x | 5.03x | 4.98x | 4.93x |
| FCF Yield | 38.8% | 9.44% | 23.6% | 15% | 17.1% | 19.9% | 20.1% | 20.3% |
| Dividend per Share 2 | 1.8 | 1.4 | 1.8 | 1.8 | 1.9 | 2.018 | 2.142 | 2.26 |
| Rate of return | 6.56% | 6.51% | 6.8% | 7.61% | 6.61% | 6.34% | 6.73% | 7.1% |
| EPS 2 | 2.46 | -1.69 | 4.45 | 0.02 | 4.76 | 4.213 | 4.421 | 4.582 |
| Distribution rate | 73.2% | -82.8% | 40.4% | 9,000% | 39.9% | 47.9% | 48.5% | 49.3% |
| Net sales 1 | 17,600 | 19,732 | 19,371 | 20,064 | 18,704 | 16,454 | 17,058 | 17,637 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 795 | 1 | 711 | 298 | 1,311 | 1,186 | 1,206 | 1,232 |
| Net income 1 | 456 | -301 | 812 | 4 | 851 | 752.9 | 792.2 | 821.4 |
| Net Debt 1 | 1,143 | 1,463 | 1,390 | 1,728 | 1,492 | 4,715 | 4,843 | 4,985 |
| Reference price 2 | 27.44 | 21.49 | 26.46 | 23.64 | 28.74 | 31.82 | 31.82 | 31.82 |
| Nbr of stocks (in thousands) | 184,597 | 178,346 | 179,437 | 179,085 | 177,391 | 178,844 | - | - |
| Announcement Date | 24/02/22 | 02/03/23 | 06/03/24 | 05/03/25 | 04/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.87x | - | - | 5.06% | 72.31B | |
| 10.11x | - | - | 5.14% | 49.51B | |
| 11.16x | 1.47x | - | 5.07% | 35.01B | |
| 9.96x | 0.65x | - | 1.53% | 16.52B | |
| 7.1x | - | - | 2.24% | 14.14B | |
| 8.52x | - | - | 0.5% | 13.48B | |
| 7.8x | 0.64x | - | 6.13% | 6.67B | |
| 6.76x | 0.26x | - | 4.54% | 5.86B | |
| Average | 8.91x | 0.75x | 3.78% | 26.69B | ||
| Weighted average by Cap. | 9.73x | 1.06x | 4.35% |
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
- Stock Market
- Stocks
- SCR Stock
- SDRB Stock
- Valuation SCOR SE
Select your edition
All financial news and data tailored to specific country editions
