Valuation Scor SE London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 31/07/2026 +04			5-day change	1st Jan Change
34.13 ^EUR	-0.81%		+0.86%	+19.00%

07-31	SCOR SE, Q2 2026 Earnings Call, Jul 30, 2026
07-30	Scor: Scor 2Q26 results: Resilience confirmed

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	6,134	-	-
Change	-	-24.34%	23.88%	-10.83%	20.42%	20.32%	-	-
Enterprise Value (EV) ¹	6,208	5,296	6,138	5,962	6,590	10,831	10,960	11,103
Change	-	-14.7%	15.9%	-2.87%	10.55%	64.34%	1.2%	1.31%
P/E	11.2x	-12.7x	5.95x	1,182x	6.04x	7.99x	7.69x	7.46x
PBR	0.78x	0.75x	1.01x	0.94x	1.16x	1.29x	1.18x	1.1x
PEG	-	0x	-0x	-11.9x	0x	-0.81x	1.95x	2.45x
Capitalization / Revenue	0.29x	0.19x	0.25x	0.21x	0.27x	0.37x	0.36x	0.35x
EV / Revenue	0.35x	0.27x	0.32x	0.3x	0.35x	0.66x	0.64x	0.63x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.81x	5,296x	8.63x	20x	5.03x	8.92x	9.1x	9.13x
EV / FCF	2.58x	10.6x	4.24x	6.66x	5.83x	5.23x	5.18x	5.13x
FCF Yield	38.8%	9.44%	23.6%	15%	17.1%	19.1%	19.3%	19.5%
Dividend per Share ²	1.8	1.4	1.8	1.8	1.9	2.018	2.142	2.265
Rate of return	6.56%	6.51%	6.8%	7.61%	6.61%	5.88%	6.25%	6.6%
EPS ²	2.46	-1.69	4.45	0.02	4.76	4.292	4.461	4.597
Distribution rate	73.2%	-82.8%	40.4%	9,000%	39.9%	47%	48%	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	1,215	1,204	1,217
Net income ¹	456	-301	812	4	851	766	797.9	823.7
Net Debt ¹	1,143	1,463	1,390	1,728	1,492	4,696	4,826	4,969
Reference price ²	27.44	21.49	26.46	23.64	28.74	34.30	34.30	34.30
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

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.($)
SWISS RE LTD	10.4x	-	-	5.18%	49.01B
GENERAL INSURANCE CORPORATION OF INDIA	8.54x	0.74x	-	3.28%	6.55B
KOREAN REINSURANCE COMPANY	5.51x	-	-	5.18%	1.69B
POZAVAROVALNICA SAVA, D.D.	13.3x	-	-	3.13%	1.65B
MNRB HOLDINGS	3.7x	-	-	3.7%	518M
HELIOS UNDERWRITING PLC	6.69x	-	-	2.69%	205M
Average	8.02x	0.74x		3.86%	9.94B
Weighted average by Cap.	10.07x	0.74x		4.89%