Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 26/06/2026 BST			5-day change	1st Jan Change
477.60 ^NOK	-0.67%		+0.97%	-8.85%

06-10	Odin Norden gains 0.83 percent in May - BioMar spun off from Schouw	FW
06-04	Kavaljer Quality Focus rose 7.2 percent in May - bid for Nilörngruppen	FW

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	39,666	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-8.06%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	39,666	39,666	39,666
Change	-	16.07%	43.11%	58.41%	83.64%	-8.06%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.8x	17.2x	16.2x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.08x	4.31x	3.9x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.2x	2.42x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.63x	2.38x	2.16x
EV / Revenue	0x	0x	-	0x	0x	2.63x	2.38x	2.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	-	-	-	14	17	16.67	17.92
Rate of return	9.23%	-	-	-	2.67%	3.54%	3.47%	3.73%
EPS ²	14.96	10.2	18.3	18.7	31.7	24.26	27.88	29.75
Distribution rate	66.8%	-	-	-	44.2%	70.1%	59.8%	60.2%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,085	16,641	18,375
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,001	2,300	2,453
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	480.80	480.80	480.80
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROTECTOR FORSIKRING ASA	19.81x	-	-	3.54%	4.03B
ALLIANZ SE	13.39x	-	-	4.49%	175B
CHUBB LIMITED	12.72x	2.9x	10.82x	1.21%	128B
ZURICH INSURANCE GROUP LTD	15.1x	-	-	5.47%	108B
MARSH & MCLENNAN COMPANIES	18.87x	3.37x	11.8x	2.3%	78.37B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	9.82x	1.39x	-	1.84%	35.74B
HELVETIA BALOISE HOLDING AG	-425.39x	1.32x	-	3.93%	25.58B
PRINCIPAL FINANCIAL GROUP, INC.	11.51x	-	-	3.12%	22.78B
UNIPOL ASSICURAZIONI S.P.A.	11.99x	-	-	4.88%	19.68B
ASR NEDERLAND N.V.	10.77x	-	-	5.62%	15.38B
Average	-30.14x	2.24x	11.31x	3.64%	61.28B
Weighted average by Cap.	-4.41x	2.69x	11.19x	3.5%