Valuation Lemonade, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 11:11:59 14/07/2026 pm IST			5-day change	1st Jan Change
61.50 ^EUR	+0.10%		-11.77%	+3.76%

06:50pm	Lemonade Expands Renters Insurance to Maine	CI
10/07	Lemonade Insider Sold Shares Worth $5,780,140, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,595	946.2	1,128	2,619	5,319	5,425	-	-
Change	-	-63.54%	19.2%	132.22%	103.1%	1.99%	-	-
Enterprise Value (EV) ¹	2,595	946.2	871.3	2,317	5,081	5,700	5,776	5,900
Change	-	-63.54%	-7.92%	165.91%	119.29%	12.18%	1.33%	2.16%
P/E	-10.7x	-2.98x	-4.74x	-12.9x	-31.8x	-40.9x	-85.8x	113x
PBR	2.63x	1.09x	1.6x	4.5x	10.1x	11.3x	11.6x	8.71x
PEG	-	-0.2x	0.2x	0.8x	1.5x	1.8x	1.6x	-1x
Capitalization / Revenue	20.2x	3.69x	2.62x	4.97x	7.21x	4.49x	3.35x	2.55x
EV / Revenue	20.2x	3.69x	2.03x	4.4x	6.89x	4.72x	3.57x	2.77x
EV / EBITDA	-14.1x	-4.2x	-5.05x	-15.5x	-43x	-128x	179x	38.6x
EV / EBIT	-11.3x	-3.3x	-3.79x	-11.4x	-31.6x	-41.2x	-75x	100x
EV / FCF	-16.9x	-5.47x	-6.79x	-111x	-196x	74.1x	52.5x	25.5x
FCF Yield	-5.93%	-18.3%	-14.7%	-0.9%	-0.51%	1.35%	1.91%	3.92%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.94	-4.59	-3.4	-2.85	-2.24	-1.728	-0.8227	0.625
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	128.4	256.7	429.8	526.5	737.9	1,207	1,619	2,129
EBITDA ¹	-184.2	-225.1	-172.6	-149.7	-118.1	-44.7	32.28	152.9
EBIT ¹	-230.1	-286.6	-229.8	-203.9	-160.9	-138.5	-77	59
Net income ¹	-241.3	-297.8	-236.9	-202.2	-165.5	-131.7	-64.3	51.97
Net Debt ¹	-	-	-256.6	-302.3	-238.7	274.6	350.6	475.4
Reference price ²	42.11	13.68	16.13	36.68	71.18	70.62	70.62	70.62
Nbr of stocks (in thousands)	61,627	69,164	69,924	71,405	74,731	76,821	-	-
Announcement Date	23/02/22	22/02/23	27/02/24	25/02/25	19/02/26	-	-	-

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.($)
TOKIO MARINE HOLDINGS, INC.	13.9x	1.68x	-	3.23%	8.68TCr
THE TRAVELERS COMPANIES, INC.	12.05x	-	-	1.4%	7.26TCr
THE ALLSTATE CORPORATION	9.28x	-	-	1.69%	6.6TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.18x	-	-	2.45%	4.24TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	9.47x	0.98x	-	3.87%	3.96TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.49x	-	-	0.92%	3.85TCr
INTACT FINANCIAL CORPORATION	18.26x	2.23x	-	1.99%	3.69TCr
SOMPO HOLDINGS, INC.	10.99x	0.81x	-	2.62%	3.55TCr
ARCH CAPITAL GROUP LTD.	10.24x	2.44x	-	0.19%	3.59TCr
Average	11.54x	1.63x		2.04%	5.05TCr
Weighted average by Cap.	11.67x	1.64x		2.11%