Valuation Lemonade, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:32:53 04/08/2026 pm IST			5-day change	1st Jan Change
46.62 ^EUR	+2.83%		-14.76%	-22.95%

30/07	Keefe Bruyette & Woods Upgrades Lemonade to Market Perform From Underperform, PT is $48	MT
29/07	Lemonade, Inc., Q2 2026 Earnings Call, Jul 29, 2026

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	4,102	-	-
Change	-	-63.54%	19.2%	132.22%	103.1%	-22.88%	-	-
Enterprise Value (EV) ¹	2,595	946.2	871.3	2,317	5,081	4,377	4,453	4,578
Change	-	-63.54%	-7.92%	165.91%	119.29%	-13.85%	1.74%	2.8%
P/E	-10.7x	-2.98x	-4.74x	-12.9x	-31.8x	-28.2x	-51x	119x
PBR	2.63x	1.09x	1.6x	4.5x	10.1x	8.46x	8.51x	6.47x
PEG	-	-0.2x	0.2x	0.8x	1.5x	1.7x	1.1x	-1x
Capitalization / Revenue	20.2x	3.69x	2.62x	4.97x	7.21x	3.38x	2.5x	1.92x
EV / Revenue	20.2x	3.69x	2.03x	4.4x	6.89x	3.6x	2.72x	2.14x
EV / EBITDA	-14.1x	-4.2x	-5.05x	-15.5x	-43x	-89.9x	194x	35.7x
EV / EBIT	-11.3x	-3.3x	-3.79x	-11.4x	-31.6x	-30.6x	-53.1x	86.4x
EV / FCF	-16.9x	-5.47x	-6.79x	-111x	-196x	-42.5x	81.3x	20.7x
FCF Yield	-5.93%	-18.3%	-14.7%	-0.9%	-0.51%	-2.35%	1.23%	4.83%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-3.94	-4.59	-3.4	-2.85	-2.24	-1.879	-1.041	0.445
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	128.4	256.7	429.8	526.5	737.9	1,214	1,638	2,138
EBITDA ¹	-184.2	-225.1	-172.6	-149.7	-118.1	-48.69	22.92	128.4
EBIT ¹	-230.1	-286.6	-229.8	-203.9	-160.9	-143.3	-83.8	53
Net income ¹	-241.3	-297.8	-236.9	-202.2	-165.5	-145.9	-87.29	38.02
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	53.05	53.05	53.05
Nbr of stocks (in thousands)	61,627	69,164	69,924	71,405	74,731	77,327	-	-
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.	14.4x	1.93x	-	3.11%	9.31TCr
THE TRAVELERS COMPANIES, INC.	10.93x	-	-	1.29%	7.8TCr
THE ALLSTATE CORPORATION	9.25x	-	-	1.64%	6.76TCr
MS&AD INSURANCE GROUP HOLDINGS, INC.	10.01x	1.09x	-	3.57%	4.45TCr
AMERICAN INTERNATIONAL GROUP, INC.	11.17x	-	-	2.48%	4.18TCr
SOMPO HOLDINGS, INC.	13.25x	0.87x	-	2.47%	3.9TCr
INTACT FINANCIAL CORPORATION	16.41x	2.09x	-	2.14%	3.46TCr
ARCH CAPITAL GROUP LTD.	9.66x	2.42x	-	0.2%	3.43TCr
FAIRFAX FINANCIAL HOLDINGS LIMITED	8.83x	-	-	0.92%	3.34TCr
Average	11.55x	1.68x		1.98%	5.18TCr
Weighted average by Cap.	11.67x	1.70x		2.08%