Valuation ageas SA/NV

Stocks

Market Closed - Euronext Bruxelles 16:55:00 06/10/2026 BST			5-day change	1st Jan Change
73.50 ^EUR	+0.07%		-1.21%	+22.91%

09-11	Ageas Finalizes Exit from Maybank Ageas JV	MT
08-31	Ageas edges up modestly on KBW comments

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,475	7,655	7,220	8,541	11,406	15,378	-	-
Change	-	-9.68%	-5.69%	18.3%	33.54%	34.83%	-	-
Enterprise Value (EV)	12,902	12,831	7,220	8,541	11,406	15,378	15,378	15,378
Change	-	-0.55%	-43.73%	18.3%	33.54%	34.83%	0%	0%
P/E	10.1x	7.56x	7.59x	7.68x	6.67x	8.18x	8.92x	8.26x
PBR	0.71x	1x	-	1.1x	1.21x	1.34x	1.27x	1.16x
PEG	-	0.4x	-1.38x	0.4x	0.1x	42.95x	-1.08x	1.04x
Capitalization / Revenue	0.94x	0.86x	-	0.46x	0.58x	1.26x	1.23x	1.19x
EV / Revenue	0x	0x	-	0x	0x	1.26x	1.23x	1.19x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	0x	0x	5.88x	6.11x	5.66x
EV / FCF	-0x	-0x	-	0x	0x	11.9x	12.5x	11.5x
FCF Yield	-13.2%	-8.94%	-	9.39%	23.8%	8.43%	8.02%	8.72%
Dividend per Share ²	2.75	3	3.25	3.5	3.75	4.052	4.37	4.699
Rate of return	6.04%	7.24%	8.27%	7.46%	6.27%	5.52%	5.95%	6.4%
EPS ²	4.52	5.48	5.179	6.109	8.963	8.98	8.237	8.891
Distribution rate	60.8%	54.7%	62.8%	57.3%	41.8%	45.1%	53%	52.8%
Net sales ¹	8,978	8,930	-	18,488	19,622	12,197	12,523	12,917
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,370	1,499	-	1,861	2,460	2,615	2,518	2,719
Net income ¹	845	1,010	953	1,118	1,712	1,798	1,719	1,821
Net Debt	4,426	5,176	-	-	-	-	-	-
Reference price ²	45.55	41.42	39.31	46.90	59.80	73.45	73.45	73.45
Nbr of stocks (in thousands)	186,070	184,820	183,656	182,106	190,728	209,228	-	-
Announcement Date	23/02/22	22/02/23	28/02/24	28/02/25	25/02/26	-	-	-

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.($)
AGEAS SA/NV	8.18x	-	-	5.52%	17.23B
ALLIANZ SE	13.55x	-	-	4.51%	176B
CHUBB LIMITED	12.29x	2.91x	10.5x	1.22%	128B
ZURICH INSURANCE GROUP LTD	14.64x	1.77x	-	5.6%	104B
MARSH & MCLENNAN COMPANIES	19.8x	3.46x	12.15x	2.19%	81.33B
ARTHUR J. GALLAGHER & CO.	26.9x	4.2x	12.95x	1.23%	58.25B
AON PLC	18.92x	3.91x	11.49x	1.17%	57.71B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.95x	1.34x	-	1.94%	34.19B
TALANX AG	10.72x	0.67x	-	3.72%	34.45B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	17.32x	2.97x	10.65x	1.32%	26.76B
Average	15.13x	2.65x	11.55x	2.84%	71.76B
Weighted average by Cap.	15.37x	2.78x	11.46x	3.03%