Valuation QBE Insurance Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:11 21/04/2026 BST			5-day change	1st Jan Change
22.54 ^AUD	-0.44%		-1.27%	+13.32%

04-01	Intact Insurance strengthens its footprint in the French market
03-30	QBE Insurance's Kathy Lisson to step down from board at AGM	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	16,758	19,940	22,125	28,904	29,926	33,826	-	-
Change	-	18.98%	10.96%	30.64%	3.54%	13.03%	-	-
Enterprise Value (EV) ¹	20,162	22,716	24,325	30,509	32,521	37,758	38,310	37,780
Change	-	12.67%	7.09%	25.42%	6.59%	16.11%	1.46%	-1.38%
P/E ratio	17.3x	19.2x	11.1x	10.7x	9.91x	12.3x	11.7x	11.2x
PBR	1.36x	1.52x	1.45x	1.72x	1.8x	1.92x	1.74x	1.65x
PEG	-	2.85x	0.1x	0.3x	0.8x	-1.53x	2.32x	2.69x
Capitalization / Revenue	0.88x	0.96x	0.87x	1.04x	1.15x	1.19x	1.13x	1.09x
EV / Revenue	1.05x	1.09x	0.95x	1.1x	1.25x	1.33x	1.27x	1.21x
EV / EBITDA	11x	9.45x	9.02x	8.63x	8.64x	10.1x	9.46x	9.86x
EV / EBIT	11.9x	10.2x	9.78x	9.16x	9.12x	10.8x	10.5x	10.2x
EV / FCF	-	-	11.9x	8.05x	5.46x	13.5x	12.3x	11.7x
FCF Yield	-	-	8.43%	12.4%	18.3%	7.42%	8.13%	8.58%
Dividend per Share ²	0.3	0.3	0.62	0.87	1.09	0.986	1.024	1.116
Rate of return	2.64%	2.23%	4.19%	4.53%	5.48%	4.36%	4.52%	4.93%
EPS ²	0.6559	0.7002	1.337	1.786	2.007	1.845	1.939	2.019
Distribution rate	45.7%	42.8%	46.4%	48.7%	54.3%	53.4%	52.8%	55.3%
Net sales ¹	19,147	20,811	25,508	27,855	26,093	28,472	30,048	31,109
EBITDA ¹	1,838	2,403	2,695	3,537	3,764	3,734	4,050	3,831
EBIT ¹	1,688	2,227	2,488	3,332	3,567	3,495	3,636	3,698
Net income ¹	1,042	1,119	2,082	2,783	3,057	2,811	2,944	3,057
Net Debt ¹	3,403	2,776	2,201	1,605	2,595	3,933	4,484	3,954
Reference price ²	11.35	13.43	14.81	19.20	19.89	22.64	22.64	22.64
Nbr of stocks (in thousands)	1,476,513	1,484,707	1,493,915	1,505,407	1,504,559	1,494,070	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

¹AUD in Million²AUD

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.($)
QBE INSURANCE GROUP LIMITED	12.27x	1.33x	10.11x	4.36%	24.26B
TOKIO MARINE HOLDINGS, INC.	19.2x	1.65x	-	3%	85.07B
THE TRAVELERS COMPANIES, INC.	10.67x	-	-	1.57%	63.96B
THE ALLSTATE CORPORATION	8.39x	-	-	2.01%	55.56B
AMERICAN INTERNATIONAL GROUP, INC.	10.34x	-	-	2.47%	42.02B
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.85x	-	-	0.85%	41.92B
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.53x	0.96x	-	3.91%	37.5B
ARCH CAPITAL GROUP LTD.	9.9x	2.22x	-	-.--%	34.6B
INTACT FINANCIAL CORPORATION	16.32x	1.97x	-	2.23%	33.9B
SOMPO HOLDINGS, INC.	9.7x	0.89x	-	2.55%	33.06B
Average	11.62x	1.50x	10.11x	2.3%	45.18B
Weighted average by Cap.	12.17x	1.53x	10.11x	2.26%