|
Market Closed -
Xetra
09:06:43 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 510.40 EUR | -0.43% |
|
+0.91% | -9.21% |
| 23/09 | Munich Re : Jefferies sticks Neutral | ZD |
| 18/09 | Munich Re : DZ Bank reiterates its Buy rating | ZD |
Company Valuation: Munich Re
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,496 | 42,207 | 50,488 | 64,152 | 71,940 | 64,165 | - | - |
| Change | - | 15.65% | 19.62% | 27.06% | 12.14% | -10.81% | - | - |
| Enterprise Value (EV) | 36,789 | 40,816 | 49,606 | 64,357 | 73,872 | 64,165 | 64,165 | 64,165 |
| Change | - | 10.95% | 21.54% | 29.74% | 14.78% | -13.14% | 0% | 0% |
| P/E | 12.4x | 12.3x | 11.1x | 11.4x | 11.9x | 9.9x | 9.99x | 9.36x |
| PBR | 1.18x | 1.99x | 1.7x | 1.96x | 2.16x | 1.83x | 1.75x | 1.65x |
| PEG | - | 0.7x | 0.3x | 0.4x | 1.2x | 1.04x | -11.26x | 1.4x |
| Capitalization / Revenue | 0.61x | 0.63x | 0.72x | 0.88x | 1x | 0.92x | 0.94x | 0.9x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 0.92x | 0.94x | 0.9x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.38x | 7.65x | 7.54x |
| EV / FCF | 0x | - | 0x | 0x | 0x | 8.02x | 7.73x | 7.73x |
| FCF Yield | 4.26% | - | 4.74% | 4.41% | 6.4% | 12.5% | 12.9% | 12.9% |
| Dividend per Share 2 | 11 | 11.6 | 15 | 20 | 24 | 25.72 | 27.57 | 29.64 |
| Rate of return | 4.22% | 3.82% | 4% | 4.11% | 4.27% | 5.04% | 5.4% | 5.81% |
| EPS 2 | 20.93 | 24.63 | 33.88 | 42.78 | 47.1 | 51.57 | 51.11 | 54.54 |
| Distribution rate | 52.6% | 47.1% | 44.3% | 46.8% | 51% | 49.9% | 53.9% | 54.4% |
| Net sales 1 | 59,567 | 67,133 | 69,814 | 72,807 | 71,631 | 70,034 | 68,302 | 71,308 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 3,517 | 3,582 | 5,702 | 7,969 | 8,876 | 8,691 | 8,386 | 8,507 |
| Net income 1 | 2,933 | 3,419 | 4,597 | 5,671 | 6,121 | 6,539 | 6,265 | 6,382 |
| Net Debt | 293 | -1,391 | -882 | 205 | 1,932 | - | - | - |
| Reference price 2 | 260.50 | 304.00 | 375.10 | 487.10 | 562.20 | 510.40 | 510.40 | 510.40 |
| Nbr of stocks (in thousands) | 1,40,099 | 1,38,838 | 1,34,600 | 1,31,702 | 1,27,962 | 1,25,715 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 27/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.9x | - | - | 5.04% | 7.31TCr | |
| 11.23x | 1.47x | - | 5.04% | 3.54TCr | |
| 7.13x | - | - | 2.23% | 1.42TCr | |
| 8.55x | - | - | 0.5% | 1.35TCr | |
| 9.94x | - | - | - | 294.83Cr | |
| 14.37x | - | - | - | 123.61Cr | |
| 8.04x | - | - | 3.4% | 97Cr | |
| 6.52x | - | - | 5.89% | 91Cr | |
| Average | 9.46x | 1.47x | 3.68% | 1.78TCr | ||
| Weighted average by Cap. | 9.83x | 1.47x | 4.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MUV2 Stock
- Valuation Munich Re
Select your edition
All financial news and data tailored to specific country editions
