Valuation Beazley plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:27 12/06/2026 pm IST			5-day change	1st Jan Change
1,283.00 ^GBX	0.00%		0.00%	+54.21%

29/05	Zurich Insurance Group discloses 4.01% of Beazley voting rights as of May 28, says filing	RE
29/05	Bnp Paribas sa reports 5.19% stake in Beazley as of May 27, says filing	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,823	5,447	4,407	6,437	6,596	10,177	-	-
Change	-	42.47%	-19.1%	46.07%	2.47%	54.3%	-	-
Enterprise Value (EV) ¹	3,823	6,009	4,961	7,013	7,156	10,726	10,726	10,726
Change	-	57.18%	-17.45%	41.35%	2.04%	49.9%	0%	0%
P/E Ratio	12.7x	39.4x	5.45x	6x	7.73x	12.6x	13.1x	14.6x
PBR	1.74x	2x	1.11x	1.41x	1.37x	1.81x	1.69x	1.53x
PEG	-	-0.7x	0x	0.2x	-0.5x	-2.11x	-3.48x	-1.49x
Capitalization / Revenue	0.83x	1.03x	0.79x	1.04x	1.08x	1.6x	1.55x	1.52x
EV / Revenue	0.83x	1.14x	0.89x	1.14x	1.17x	1.68x	1.64x	1.61x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	9.37x	26.1x	3.83x	4.79x	6.03x	11.4x	10.5x	11.4x
EV / FCF	3.33x	5.6x	14.7x	-	5.73x	12.7x	18.9x	25.1x
FCF Yield	30%	17.9%	6.81%	-	17.4%	7.87%	5.28%	3.98%
Dividend per Share ²	0.1759	0.1612	0.1817	0.3178	0.3341	0.3676	0.3831	0.3861
Rate of return	2.79%	1.97%	2.73%	3.11%	2.98%	2.13%	2.22%	2.24%
EPS ²	0.4976	0.208	1.221	1.704	1.448	1.362	1.31	1.182
Distribution rate	35.3%	77.5%	14.9%	18.7%	23.1%	27%	29.2%	32.7%
Net sales ¹	4,619	5,269	5,601	6,164	6,101	6,372	6,559	6,674
EBITDA	433.5	248	1,328	-	-	-	-	-
EBIT ¹	408.1	230.4	1,295	1,463	1,187	942.6	1,020	940.5
Net income ¹	308.7	160.8	1,027	1,130	913.4	798.7	794	777.5
Net Debt ¹	-	562.5	554.6	576	559.6	548.9	548.9	548.9
Reference price ²	6.31	8.19	6.65	10.22	11.20	17.22	17.22	17.22
Nbr of stocks (in thousands)	6,05,541	6,65,301	6,62,732	6,29,693	5,89,035	5,90,975	-	-
Announcement Date	10/02/22	02/03/23	07/03/24	04/03/25	04/03/26	-	-	-

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	12.65x	1.68x	-	2.13%	1.02TCr
TOKIO MARINE HOLDINGS, INC.	19.6x	1.67x	-	2.97%	8.57TCr
THE TRAVELERS COMPANIES, INC.	10.86x	-	-	1.57%	6.47TCr
THE ALLSTATE CORPORATION	8x	-	-	1.95%	5.71TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.83x	1.03x	-	3.66%	4.16TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.04x	-	-	2.58%	4.02TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.06x	-	-	0.96%	3.74TCr
INTACT FINANCIAL CORPORATION	16.8x	2.11x	-	2.13%	3.52TCr
SOMPO HOLDINGS, INC.	10x	0.92x	-	2.44%	3.42TCr
ARCH CAPITAL GROUP LTD.	9.08x	2.12x	-	0.22%	3.19TCr
Average	11.59x	1.59x		2.06%	4.38TCr
Weighted average by Cap.	12.20x	1.58x		2.16%