Valuation Progressive Corporation

Stocks

Market Closed - NYSE 21:00:02 12/10/2026 BST			5-day change	1st Jan Change
220.28 ^USD	+1.31%		+3.60%	-3.27%

10-07	HSBC Adjusts Progressive Price Target to $216 From $214	MT
10-06	Barclays Adjusts Price Target on Progressive to $247 From $246, Keeps Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	60,057	75,889	93,173	140,366	133,534	128,065	-	-
Change	-	26.36%	22.77%	50.65%	-4.87%	-4.1%	-	-
Enterprise Value (EV)	60,057	79,212	99,976	140,366	133,534	128,065	128,065	128,065
Change	-	31.9%	26.21%	40.4%	-4.87%	-4.1%	0%	0%
P/E	18.1x	110x	24.2x	16.6x	11.8x	11.7x	13.3x	13.4x
PBR	3.38x	4.93x	4.71x	5.49x	4.4x	3.6x	3.12x	2.78x
PEG	-	-1.4x	0x	0x	0.4x	-5.03x	-1.1x	-85.36x
Capitalization / Revenue	1.29x	1.49x	1.51x	1.89x	1.61x	1.46x	1.39x	1.31x
EV / Revenue	0x	0x	0x	0x	0x	1.46x	1.39x	1.31x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.9	0.4	1.15	4.9	13.9	9.438	7.404	7.268
Rate of return	1.85%	0.31%	0.72%	2.04%	6.1%	4.28%	3.36%	3.3%
EPS ²	5.66	1.18	6.58	14.4	19.23	18.78	16.51	16.49
Distribution rate	33.6%	33.9%	17.5%	34%	72.3%	50.2%	44.8%	44.1%
Net sales ¹	46,405	51,081	61,550	74,424	83,174	87,584	92,081	97,858
EBITDA	-	-	5,472	-	-	-	-	-
EBIT	4,429	1,166	5,172	10,992	-	-	-	-
Net income ¹	3,351	721.5	3,902	8,480	11,308	11,062	9,559	9,465
Net Debt	-	3,323	6,804	-	-	-	-	-
Reference price ²	102.65	129.71	159.28	239.61	227.72	220.28	220.28	220.28
Nbr of stocks (in thousands)	585,064	585,070	584,961	585,812	586,397	581,372	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

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.($)
PROGRESSIVE CORPORATION	11.58x	-	-	4.34%	126B
TOKIO MARINE HOLDINGS, INC.	16.02x	1.82x	-	3.12%	94.62B
THE TRAVELERS COMPANIES, INC.	10.68x	-	-	1.31%	76.91B
THE ALLSTATE CORPORATION	6.12x	-	-	1.89%	58.01B
THE PEOPLE'S INSURANCE COMPANY (GROUP) OF CHINA LIMITED	4x	0.59x	-	5.64%	47.3B
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.01x	0.57x	-	5.49%	44.81B
MS&AD INSURANCE GROUP HOLDINGS, INC.	11.57x	1.13x	-	3.5%	44.56B
AMERICAN INTERNATIONAL GROUP, INC.	11.39x	-	-	2.52%	40.28B
SOMPO HOLDINGS, INC.	10.61x	0.76x	-	3.07%	36.88B
ARCH CAPITAL GROUP LTD.	8.97x	2.3x	-	0.18%	32.48B
Average	9.79x	1.19x		3.11%	60.23B
Weighted average by Cap.	10.49x	1.26x		3.23%