Valuation Scor SE

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 11/07/2025 BST			5-day change	1st Jan Change
28.72 ^EUR	-0.35%		+3.91%	+21.49%

05-21	Scor Unit Updates Senior Bank Loans Flagship Fund	MT
05-08	SCOR : Q1 results: Outperformance across the board, top line growth a watchpoint

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,909	5,065	3,833	4,748	4,234	5,130	-	-
Change	-	3.18%	-24.34%	23.88%	-10.83%	21.17%	-	-
Enterprise Value (EV) ¹	5,643	6,208	5,296	6,138	5,962	8,601	10,818	10,965
Change	-	10.01%	-14.7%	15.9%	-2.87%	44.27%	25.78%	1.36%
P/E ratio	21x	11.2x	-12.7x	5.95x	1,182x	6.91x	6.44x	6.09x
PBR	0.8x	0.78x	0.75x	1.01x	0.94x	1.04x	0.92x	0.84x
PEG	-	0.1x	0x	-0x	-11.9x	0x	0.88x	1.05x
Capitalization / Revenue	0.3x	0.29x	0.19x	0.25x	0.21x	0.26x	0.26x	0.25x
EV / Revenue	0.34x	0.35x	0.27x	0.32x	0.3x	0.44x	0.54x	0.53x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	11.8x	7.81x	5,296x	8.63x	20x	7.26x	8.59x	8.47x
EV / FCF	5.71x	2.58x	10.6x	4.24x	6.66x	4.59x	5.23x	5.18x
FCF Yield	17.5%	38.8%	9.44%	23.6%	15%	21.8%	19.1%	19.3%
Dividend per Share ²	1.8	1.8	1.4	1.8	1.8	1.946	2.073	2.191
Rate of return	6.81%	6.56%	6.51%	6.8%	7.61%	6.77%	7.22%	7.63%
EPS ²	1.26	2.46	-1.69	4.45	0.02	4.153	4.458	4.717
Distribution rate	143%	73.2%	-82.8%	40.4%	9,000%	46.8%	46.5%	46.4%
Net sales ¹	16,368	17,600	19,732	19,371	20,064	19,391	19,894	20,527
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	479	795	1	711	298	1,185	1,259	1,295
Net income ¹	234	456	-301	812	4	736.4	790.2	834.6
Net Debt ¹	734	1,143	1,463	1,390	1,728	3,471	5,688	5,835
Reference price ²	26.42	27.44	21.49	26.46	23.64	28.72	28.72	28.72
Nbr of stocks (in thousands)	185,824	184,597	178,346	179,437	179,085	178,612	-	-
Announcement Date	24/02/21	24/02/22	02/03/23	06/03/24	05/03/25	-	-	-

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.($)
SCOR SE	6.91x	0.44x	-	6.77%	6B
SWISS RE LTD	11.31x	1.29x	-	4.46%	52.81B
GENERAL INSURANCE CORPORATION OF INDIA	10.61x	0.96x	-	2.74%	7.67B
KOREAN REINSURANCE COMPANY	6.98x	-	-	4.75%	1.43B
POZAVAROVALNICA SAVA, D.D.	10.27x	-	-	4.05%	1.05B
MNRB HOLDINGS	4.04x	-	-	2.58%	357M
HELIOS UNDERWRITING PLC	5.95x	0.46x	6.13x	4.72%	204M
Average	8.01x	0.79x	6.13x	4.3%	9.93B
Weighted average by Cap.	10.70x	1.18x	6.13x	4.46%