Valuation Admiral Group plc

Equities

Market Closed - London S.E. Other stock markets 09:05:01 11/07/2025 pm IST			5-day change	1st Jan Change
3,270.00 ^GBX	+0.99%		-2.33%	+23.68%

02/07	Goldman Sachs Upgrades Admiral Group to Buy, Raises PT	MT
02/07	Goldman Sachs lifts Admiral and Hiscox to 'buy'	AN

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	9,907	-	-
Change	-	9.91%	-31.46%	26.8%	-0.55%	24.67%	-	-
Enterprise Value (EV) ¹	8,556	9,493	6,944	8,849	9,035	10,879	11,112	10,025
Change	-	10.95%	-26.85%	27.43%	2.11%	20.41%	2.13%	-9.78%
P/E ratio	16.2x	9.44x	17.3x	24.2x	12.2x	13.9x	13.4x	12.4x
PBR	7.61x	6.73x	6.78x	8.26x	5.91x	6.92x	6.33x	5.84x
PEG	-	0.1x	-0.3x	-2.3x	0.1x	1.65x	3.41x	1.56x
Capitalization / Revenue	11.1x	10.8x	6.92x	2.29x	1.66x	1.99x	1.88x	1.77x
EV / Revenue	11.4x	11.1x	7.62x	2.54x	1.89x	2.18x	2.1x	1.79x
EV / EBITDA	1,32,83,168x	1,26,73,956x	1,32,82,291x	1,69,64,857x	-	-	-	-
EV / EBIT	13.8x	13.1x	14.4x	19.1x	10.4x	11.4x	11.5x	9.61x
EV / FCF	15.1x	54.1x	26.1x	-	29.4x	14.4x	19.2x	15.5x
FCF Yield	6.61%	1.85%	3.83%	-	3.4%	6.94%	5.22%	6.46%
Dividend per Share ²	1.565	2.79	1.12	1.03	1.92	2.063	2.124	2.25
Rate of return	5.39%	8.84%	5.24%	3.84%	7.26%	6.31%	6.49%	6.88%
EPS ²	1.792	3.345	1.237	1.108	2.166	2.348	2.44	2.635
Distribution rate	87.3%	83.4%	90.5%	93%	88.6%	87.8%	87%	85.4%
Net sales ¹	751.6	855	911	3,486	4,776	4,985	5,279	5,588
EBITDA	644.1	749	522.8	521.6	-	-	-	-
EBIT ¹	620.5	725.4	480.9	462.9	865.7	953.1	967.5	1,043
Net income ¹	528.8	997.9	373	338	663.3	719.8	751.5	811.7
Net Debt ¹	190.4	298.2	642.1	857.9	1,088	971.9	1,204	117.4
Reference price ²	29.06	31.57	21.37	26.84	26.44	32.70	32.70	32.70
Nbr of stocks (in thousands)	2,87,863	2,91,245	2,94,894	2,97,726	3,00,565	3,02,980	-	-
Announcement Date	04/03/21	03/03/22	08/03/23	07/03/24	06/03/25	-	-	-

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	13.93x	2.18x	-	6.31%	1.34TCr
PROGRESSIVE CORPORATION	15.09x	1.41x	8.46x	1.74%	14TCr
PICC PROPERTY AND CASUALTY COMPANY LIMITED	8.95x	0.6x	-	4.25%	4.4TCr
TRYG A/S	19.06x	2.78x	-	5.03%	1.54TCr
PORTO SEGURO S.A.	10.44x	-	-	4.47%	602.16Cr
QUÁLITAS CONTROLADORA, S.A.B. DE C.V.	11.3x	-	-	5.3%	409.18Cr
MERCURY GENERAL CORPORATION	23.76x	-	-	1.92%	365.79Cr
ZIGUP PLC	7.77x	0.89x	3.52x	7.81%	101.73Cr
HAGERTY, INC.	8.4x	-	-	-	91Cr
Average	13.19x	1.57x	5.99x	4.6%	2.58TCr
Weighted average by Cap.	14.01x	1.39x	8.43x	2.87%