Valuation AXA Börse Stuttgart

Stocks

Real-time Estimate Tradegate 02:44:29 15/10/2026 pm IST			5-day change	1st Jan Change
43.04 ^EUR	+1.31%		+1.12%	+3.13%

13/10	AXA Future Risks 2026: AI Becomes the World's Top Risk, Ahead of Climate Change
13/10	MSH creates new entity dedicated to employee benefits captives in Luxembourg

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	85,888	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	2.93%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	1,13,315	1,18,464	1,01,488	1,01,488	1,01,488
Change	-	59.04%	1.84%	17.99%	4.54%	-14.33%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.3x	9.36x	8.67x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.78x	1.69x	1.64x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.14x	0.9x	1.09x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.76x	0.72x	0.68x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.9x	0.85x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.81x	8.19x	7.73x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	14.9x	14.1x	11.4x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.71%	7.07%	8.77%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.51	2.706	2.91
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.91%	6.37%	6.86%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.122	4.535	4.895
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.9%	59.7%	59.4%
Net sales ¹	99,931	1,02,345	83,627	87,303	91,139	1,13,364	1,19,540	1,25,736
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,522	12,384	13,133
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,405	9,007	9,502
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	42.45	42.45	42.45
Nbr of stocks (in thousands)	23,89,774	23,86,757	21,85,051	21,24,998	20,37,115	20,23,267	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	27/02/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ALLIANZ SE	13.82x	-	-	4.36%	18TCr
CHUBB LIMITED	12.94x	3.06x	11.05x	1.14%	14TCr
ZURICH INSURANCE GROUP LTD	15.09x	1.82x	-	5.42%	11TCr
AXA	10.3x	0.9x	-	5.91%	9.55TCr
MARSH & MCLENNAN COMPANIES	20.76x	3.6x	12.66x	2.09%	8.51TCr
ARTHUR J. GALLAGHER & CO.	29.31x	4.36x	13.43x	1.17%	6.08TCr
AON PLC	19.34x	4.18x	12.22x	1.15%	5.84TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.83x	1.4x	-	1.85%	3.57TCr
TALANX AG	11.15x	0.69x	-	3.58%	3.56TCr
Average	15.73x	2.50x	12.34x	2.96%	8.78TCr
Weighted average by Cap.	15.42x	2.58x	12.08x	3.26%