Valuation Protector Forsikring ASA

Stocks

Real-time Oslo Bors 06:38:00 28/09/2026 pm IST			5-day change	1st Jan Change
432.60 ^NOK	+1.07%		-1.95%	-17.44%

21/09	Protector Forsikring ASA(OB:PROT) dropped from Oslo OBX Total Return Index	CI
11/09	Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans	FW

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	35,310	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-18.15%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	35,310	35,310	35,310
Change	-	16.07%	43.11%	58.41%	83.64%	-18.15%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	16.9x	15x	14.1x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.61x	3.87x	3.49x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.8x	1.2x	2.21x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.33x	2.09x	1.89x
EV / Revenue	0x	0x	-	0x	0x	2.33x	2.09x	1.89x
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%	3.97%	4.09%	4.28%
EPS ²	14.96	10.2	18.3	18.7	31.7	25.34	28.58	30.41
Distribution rate	66.8%	-	-	-	44.2%	67.1%	61.2%	60.3%
Net sales ¹	4,921	5,715	-	11,783	13,756	15,173	16,911	18,679
EBITDA	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	-	-
Net income ¹	1,232	842	1,509	1,539	2,614	2,093	2,357	2,507
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	108.40	125.80	180.00	285.00	524.00	428.00	428.00	428.00
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

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.($)
PROTECTOR FORSIKRING ASA	16.89x	-	-	3.97%	371.78Cr
ALLIANZ SE	13.73x	-	-	4.45%	18TCr
CHUBB LIMITED	12.42x	2.94x	10.58x	1.2%	13TCr
ZURICH INSURANCE GROUP LTD	14.85x	1.8x	-	5.64%	11TCr
MARSH & MCLENNAN COMPANIES	19.89x	3.47x	12.19x	2.18%	8.17TCr
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.8x	1.33x	-	1.97%	3.37TCr
HELVETIA BALOISE HOLDING AG	-1187.78x	1.01x	-	3.94%	2.55TCr
PRINCIPAL FINANCIAL GROUP, INC.	12.81x	-	-	2.88%	2.46TCr
UNIPOL ASSICURAZIONI S.P.A.	12.2x	-	-	4.4%	2.21TCr
AGEAS SA/NV	8.87x	-	-	5.44%	1.78TCr
Average	-106.73x	2.11x	11.39x	3.61%	6.24TCr
Weighted average by Cap.	-35.18x	2.46x	11.21x	3.49%