Valuation Admiral Group plc

Equities

Market Closed - London S.E. Other stock markets 16:35:06 15/05/2026 BST			5-day change	1st Jan Change
3,286.00 ^GBX	-0.24%		+3.59%	+3.46%

05-14	FTSE shrugs off political drama as oil price dips	AN
05-14	WINNERS & LOSERS: 3i Group plummets; Spire jumps on takeover approach	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	9,195	6,302	7,991	7,947	9,623	10,026	-	-
Change	-	-31.46%	26.8%	-0.55%	21.09%	4.2%	-	-
Enterprise Value (EV) ¹	9,493	6,944	8,849	9,035	11,215	11,349	11,349	10,026
Change	-	-26.85%	27.43%	2.11%	24.13%	1.19%	0%	-11.65%
P/E ratio	9.44x	17.3x	24.2x	12.2x	13.1x	13.4x	12.8x	11.6x
PBR	6.73x	6.78x	8.26x	5.91x	6.74x	6.25x	5.57x	4.93x
PEG	-	-0.3x	-2.3x	0.1x	1.1x	8.45x	2.71x	1.1x
Capitalization / Revenue	10.8x	6.92x	2.29x	1.66x	1.87x	1.79x	1.7x	1.75x
EV / Revenue	11.1x	7.62x	2.54x	1.89x	2.18x	2.03x	1.92x	1.75x
EV / EBITDA	12.7x	13.3x	17x	-	-	15.6x	-	-
EV / EBIT	13.1x	14.4x	19.1x	10.4x	11.4x	10.9x	10.3x	8.96x
EV / FCF	54.1x	26.1x	-	29.4x	31x	16.2x	16.2x	12.5x
FCF Yield	1.85%	3.83%	-	3.4%	3.23%	6.17%	6.16%	8.03%
Dividend per Share ²	2.79	1.12	1.03	1.92	2.05	1.717	2.029	2.248
Rate of return	8.84%	5.24%	3.84%	7.26%	6.45%	5.23%	6.17%	6.84%
EPS ²	3.345	1.237	1.108	2.166	2.417	2.455	2.571	2.838
Distribution rate	83.4%	90.5%	93%	88.6%	84.8%	69.9%	78.9%	79.2%
Net sales ¹	855	911	3,486	4,776	5,153	5,601	5,904	5,741
EBITDA ¹	749	522.8	521.6	-	-	726	-	-
EBIT ¹	725.4	480.9	462.9	865.7	981.9	1,038	1,106	1,120
Net income ¹	997.9	373	338	663.3	742.6	739.7	767.9	844.1
Net Debt ¹	298.2	642.1	857.9	1,088	1,592	1,322	1,322	-
Reference price ²	31.57	21.37	26.84	26.44	31.76	32.86	32.86	32.86
Nbr of stocks (in thousands)	291,245	294,894	297,726	300,565	302,980	305,124	-	-
Announcement Date	03/03/22	08/03/23	07/03/24	06/03/25	05/03/26	-	-	-

¹GBP in Million²GBP

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.($)
ADMIRAL GROUP PLC	13.38x	2.03x	15.63x	5.23%	13.36B
PROGRESSIVE CORPORATION	12.42x	-	-	4.13%	117B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.43x	0.57x	-	5.18%	43.55B
TRYG A/S	17.41x	2.42x	-	5.66%	13.94B
MERCURY GENERAL CORPORATION	10.9x	-	-	1.29%	5.43B
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	11.9x	-	-	5.4%	3.74B
ZIGUP PLC	9.28x	1.01x	3.73x	6.58%	1.22B
Average	11.82x	1.51x	9.68x	4.78%	28.28B
Weighted average by Cap.	11.67x	1.21x	14.64x	4.5%