Valuation Admiral Group plc

Equities

Market Closed - London S.E. Other stock markets 10:05:24 13/03/2026 pm IST			5-day change	1st Jan Change
3,280.00 ^GBX	+1.93%		+6.42%	+3.27%

13/03	FTSE 100 falls as Hormuz uncertainty continues	AN
13/03	Admiral Group plc, 2025 Earnings Call, Mar 05, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,365	9,195	6,302	7,991	7,947	9,938	9,938	-
Change	-	9.91%	-31.46%	26.8%	-0.55%	25.05%	0%	-
Enterprise Value (EV) ¹	8,556	9,493	6,944	8,849	9,035	10,974	11,260	11,260
Change	-	10.95%	-26.85%	27.43%	2.11%	21.46%	2.61%	0%
P/E ratio	16.2x	9.44x	17.3x	24.2x	12.2x	13.1x	13.6x	12.9x
PBR	7.61x	6.73x	6.78x	8.26x	5.91x	7x	6.24x	5.56x
PEG	-	0.1x	-0.3x	-2.3x	0.1x	1.1x	42.77x	2.37x
Capitalization / Revenue	11.1x	10.8x	6.92x	2.29x	1.66x	1.87x	1.68x	1.57x
EV / Revenue	11.4x	11.1x	7.62x	2.54x	1.89x	1.97x	1.9x	1.78x
EV / EBITDA	-	-	-	-	-	-	1,55,09,584x	-
EV / EBIT	13.8x	13.1x	14.4x	19.1x	10.4x	10.7x	11.2x	10.2x
EV / FCF	15.1x	54.1x	26.1x	-	29.4x	14.8x	16.1x	16.1x
FCF Yield	6.61%	1.85%	3.83%	-	3.4%	6.75%	6.22%	6.21%
Dividend per Share ²	1.565	2.79	1.12	1.03	1.92	2.086	1.763	2.008
Rate of return	5.39%	8.84%	5.24%	3.84%	7.26%	6.36%	5.37%	6.12%
EPS ²	1.792	3.345	1.237	1.108	2.166	2.417	2.404	2.535
Distribution rate	87.3%	83.4%	90.5%	93%	88.6%	87.1%	73.3%	79.2%
Net sales ¹	751.6	855	911	3,486	4,776	5,153	5,919	6,311
EBITDA	644.1	749	522.8	521.6	-	-	726	-
EBIT ¹	620.5	725.4	480.9	462.9	865.7	981.9	1,004	1,108
Net income ¹	528.8	997.9	373	338	663.3	742.6	725.3	758.2
Net Debt ¹	190.4	298.2	642.1	857.9	1,088	1,036	1,322	1,322
Reference price ²	29.06	31.57	21.37	26.84	26.44	32.80	32.80	32.80
Nbr of stocks (in thousands)	2,87,863	2,91,245	2,94,894	2,97,726	3,00,565	3,02,980	3,02,980	-
Announcement Date	04/03/21	03/03/22	08/03/23	07/03/24	06/03/25	05/03/26	-	-

¹GBP in Million²GBP

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.($)
ADMIRAL GROUP PLC	13.69x	1.97x	-	6.36%	1.32TCr
PROGRESSIVE CORPORATION	12.39x	-	-	3.92%	12TCr
PICC PROPERTY AND CASUALTY COMPANY LIMITED	7.16x	0.61x	-	4.86%	4.47TCr
TRYG A/S	18.11x	2.53x	-	5.57%	1.41TCr
MERCURY GENERAL CORPORATION	9.88x	-	-	1.43%	492.74Cr
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	10.67x	-	-	6.19%	361.59Cr
ZIGUP PLC	9.05x	1x	3.69x	6.71%	118.31Cr
HAGERTY, INC.	-21.76x	-	-	-	103.39Cr
Average	7.40x	1.53x	3.69x	5.01%	2.54TCr
Weighted average by Cap.	11.43x	1.23x	3.69x	4.4%