Valuation Beazley plc

Equities

Market Closed - London S.E. Other stock markets 10:05:03 15/01/2026 pm IST			5-day change	1st Jan Change
819.00 ^GBX	-0.24%		-0.43%	-1.56%

12/01	Morgan Stanley cuts Mondi; BofA cuts Ashtead	AN
07/01	Berenberg raises Vodafone; Barclays cuts Hikma	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,010	3,823	5,447	4,407	6,437	6,501	6,501	-
Change	-	27.03%	42.47%	-19.1%	46.07%	1%	0%	-
Enterprise Value (EV)	3,010	3,823	6,009	4,961	7,013	6,501	6,501	6,501
Change	-	27.03%	57.18%	-17.45%	41.35%	-7.3%	0%	0%
P/E ratio	-57.8x	12.7x	39.4x	5.45x	6x	7.57x	8.02x	7.49x
PBR	1.66x	1.74x	2x	1.11x	1.41x	1.35x	1.23x	1.11x
PEG	-	-0x	-0.7x	0x	0.2x	-0.5x	-1.42x	1.04x
Capitalization / Revenue	0.84x	0.83x	1.03x	0.79x	1.04x	1.05x	1.01x	1x
EV / Revenue	0x	0x	0x	0x	0x	1.05x	1.01x	1x
EV / EBITDA	-	0x	0x	0x	-	6.81x	7.44x	9.18x
EV / EBIT	-0x	0x	0x	0x	0x	5.48x	6.04x	5.93x
EV / FCF	0x	0x	0x	0x	-	8.66x	9.22x	11.1x
FCF Yield	15.4%	30%	19.7%	7.67%	-	11.5%	10.8%	9.01%
Dividend per Share ²	-	0.1759	0.1612	0.1817	0.3178	0.3532	0.3784	0.4021
Rate of return	-	2.79%	1.97%	2.73%	3.11%	3.2%	3.43%	3.64%
EPS ²	-0.0861	0.4976	0.208	1.221	1.704	1.459	1.376	1.475
Distribution rate	-	35.3%	77.5%	14.9%	18.7%	24.2%	27.5%	27.3%
Net sales ¹	3,564	4,619	5,269	5,601	6,164	6,194	6,406	6,520
EBITDA ¹	-	433.5	248	1,328	-	955.2	873.3	708
EBIT ¹	-10.2	408.1	230.4	1,295	1,463	1,186	1,076	1,096
Net income ¹	-46.1	308.7	160.8	1,027	1,130	903	798.4	789.7
Net Debt	-	-	562.5	554.6	576	-	-	-
Reference price ²	4.98	6.31	8.19	6.65	10.22	11.04	11.04	11.04
Nbr of stocks (in thousands)	6,04,627	6,05,541	6,65,301	6,62,732	6,29,693	5,88,737	5,88,737	-
Announcement Date	05/02/21	10/02/22	02/03/23	07/03/24	04/03/25	-	-	-

¹USD in Million²USD

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.($)
BEAZLEY PLC	7.57x	-	-	3.2%	650.11Cr
TOKIO MARINE HOLDINGS, INC.	11.82x	-	-	3.52%	7.19TCr
THE TRAVELERS COMPANIES, INC.	11.16x	-	-	1.6%	6.08TCr
THE ALLSTATE CORPORATION	6.25x	-	-	2.02%	5.13TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	9.5x	-	-	0.82%	4.07TCr
AMERICAN INTERNATIONAL GROUP, INC.	12.16x	-	-	2.39%	3.94TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.31x	0.98x	-	3.92%	3.72TCr
INTACT FINANCIAL CORPORATION	15.89x	2.17x	-	1.97%	3.48TCr
ARCH CAPITAL GROUP LTD.	8.31x	2.13x	-	4.38%	3.3TCr
SOMPO HOLDINGS, INC.	9.59x	1.1x	-	2.65%	3.27TCr
Average	10.16x	1.59x		2.65%	4.08TCr
Weighted average by Cap.	10.41x	1.58x		2.57%