Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 15:45:00 12/08/2026 BST			5-day change	1st Jan Change
480.40 ^NOK	+0.21%		-1.56%	-8.32%

07-23	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
07-10	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,928	10,363	14,830	23,493	43,142	39,633	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-8.13%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	39,633	39,633	39,633
Change	-	16.07%	43.11%	58.41%	83.64%	-8.13%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19x	16.8x	15.8x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.18x	4.34x	3.92x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.3x	2.47x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.61x	2.34x	2.12x
EV / Revenue	0x	0x	-	0x	0x	2.61x	2.34x	2.12x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	17.5	18.33
Rate of return	9.23%	-	-	-	2.67%	3.54%	3.64%	3.82%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	480.40	480.40	480.40
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	02/02/22	01/02/23	31/01/24	29/01/25	28/01/26	-	-	-

¹NOK in Million²NOK

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.($)
PROTECTOR FORSIKRING ASA	18.92x	-	-	3.55%	4.16B
ALLIANZ SE	14.06x	-	-	4.23%	189B
CHUBB LIMITED	12.93x	3.04x	11.23x	1.15%	134B
ZURICH INSURANCE GROUP LTD	15.47x	-	-	5.6%	108B
MARSH & MCLENNAN COMPANIES	22.22x	3.81x	13.37x	1.95%	91.27B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.85x	1.47x	-	1.76%	37.67B
HELVETIA BALOISE HOLDING AG	-437.2x	1.22x	-	3.83%	26.23B
PRINCIPAL FINANCIAL GROUP, INC.	12.86x	-	-	2.92%	24.2B
UNIPOL ASSICURAZIONI S.P.A.	12.85x	-	-	4.19%	23.57B
POWSZECHNY ZAKLAD UBEZPIECZE? SPÓLKA AKCYJNA	10.55x	-	-	6.85%	16.87B
Average	-30.75x	2.38x	12.30x	3.6%	65.5B
Weighted average by Cap.	-3.26x	2.91x	12.10x	3.36%