|
Market Closed -
Oslo Bors
08:15:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 439.80 NOK | +1.81% |
|
+5.72% | -16.07% |
| 09/10 | DNB Carnegie cuts price target for Protector Forsikring to 570 Norwegian kroner (600), reiterates buy | FW |
| 05/10 | Malin Björkmo joins Sitowise's Nomination Committee | FW |
Company Valuation: Protector Forsikring ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 36,284 | - | - |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -15.9% | - | - |
| Enterprise Value (EV) | 8,928 | 10,363 | 14,830 | 23,493 | 43,142 | 36,284 | 36,284 | 36,284 |
| Change | - | 16.07% | 43.11% | 58.41% | 83.64% | -15.9% | 0% | 0% |
| P/E | 7.25x | 12.3x | 9.84x | 15.2x | 16.5x | 17.4x | 15.2x | 14.3x |
| PBR | 2.49x | 3.01x | 3.28x | 4.32x | 5.63x | 4.74x | 3.96x | 3.57x |
| PEG | - | -0.4x | 0.1x | 6.95x | 0.2x | -0.9x | 1.1x | 2.25x |
| Capitalization / Revenue | 1.81x | 1.81x | - | 1.99x | 3.14x | 2.4x | 2.18x | 1.97x |
| EV / Revenue | 0x | 0x | - | 0x | 0x | 2.4x | 2.18x | 1.97x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 10 | - | - | - | 14 | 17 | 17.5 | 18.33 |
| Rate of return | 9.23% | - | - | - | 2.67% | 3.87% | 3.98% | 4.17% |
| EPS 2 | 14.96 | 10.2 | 18.3 | 18.7 | 31.7 | 25.29 | 28.87 | 30.71 |
| Distribution rate | 66.8% | - | - | - | 44.2% | 67.2% | 60.6% | 59.7% |
| Net sales 1 | 4,921 | 5,715 | - | 11,783 | 13,756 | 15,093 | 16,651 | 18,385 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - |
| Net income 1 | 1,232 | 842 | 1,509 | 1,539 | 2,614 | 2,089 | 2,383 | 2,532 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 108.40 | 125.80 | 180.00 | 285.00 | 524.00 | 439.80 | 439.80 | 439.80 |
| Nbr of stocks (in thousands) | 82,365 | 82,378 | 82,392 | 82,430 | 82,331 | 82,500 | - | - |
| Announcement Date | 02/02/22 | 01/02/23 | 31/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.39x | - | - | 3.87% | 384.27Cr | |
| 14.07x | - | - | 4.28% | 18TCr | |
| 13.38x | 3.12x | 11.33x | 1.11% | 14TCr | |
| 15.52x | 1.86x | - | 5.26% | 11TCr | |
| 10.42x | 0.9x | - | 5.84% | 9.78TCr | |
| 21.79x | 3.75x | 13.22x | 1.98% | 8.96TCr | |
| 31.51x | 4.64x | 14.28x | 1.09% | 6.53TCr | |
| 20.54x | 4.39x | 12.82x | 1.09% | 6.21TCr | |
| 9.04x | 1.43x | - | 1.81% | 3.66TCr | |
| 11.24x | 0.7x | - | 3.55% | 3.63TCr | |
| Average | 16.49x | 2.60x | 12.91x | 2.99% | 8.25TCr | |
| Weighted average by Cap. | 16.09x | 2.69x | 12.61x | 3.18% |
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
- PROT Stock
- Valuation Protector Forsikring ASA
Select your edition
All financial news and data tailored to specific country editions
