|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,278.25 GBX | +0.02% |
|
+0.12% | +53.61% |
| May. 01 | Lazard's profit surges on asset management inflows amid market volatility | RE |
| Apr. 30 | UK Stocks-Factors to watch on April 30 | RE |
Company Valuation: Beazley plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,823 | 5,447 | 4,407 | 6,437 | 6,596 | 10,281 | - | - |
| Change | - | 42.47% | -19.1% | 46.07% | 2.47% | 55.87% | - | - |
| Enterprise Value (EV) 1 | 3,823 | 6,009 | 4,961 | 7,013 | 7,156 | 10,830 | 10,830 | 10,830 |
| Change | - | 57.18% | -17.45% | 41.35% | 2.04% | 51.35% | 0% | 0% |
| P/E ratio | 12.7x | 39.4x | 5.45x | 6x | 7.73x | 12.8x | 13.3x | 14.7x |
| PBR | 1.74x | 2x | 1.11x | 1.41x | 1.37x | 1.83x | 1.7x | 1.55x |
| PEG | - | -0.7x | 0x | 0.2x | -0.5x | -2.14x | -3.53x | -1.5x |
| Capitalization / Revenue | 0.83x | 1.03x | 0.79x | 1.04x | 1.08x | 1.61x | 1.57x | 1.54x |
| EV / Revenue | 0.83x | 1.14x | 0.89x | 1.14x | 1.17x | 1.7x | 1.65x | 1.62x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 9.37x | 26.1x | 3.83x | 4.79x | 6.03x | 11.5x | 10.6x | 11.5x |
| EV / FCF | 3.33x | 5.6x | 14.7x | - | 5.73x | 12.8x | 19.1x | 25.4x |
| FCF Yield | 30% | 17.9% | 6.81% | - | 17.4% | 7.79% | 5.23% | 3.94% |
| Dividend per Share 2 | 0.1759 | 0.1612 | 0.1817 | 0.3178 | 0.3341 | 0.3632 | 0.3831 | 0.3861 |
| Rate of return | 2.79% | 1.97% | 2.73% | 3.11% | 2.98% | 2.09% | 2.2% | 2.22% |
| EPS 2 | 0.4976 | 0.208 | 1.221 | 1.704 | 1.448 | 1.362 | 1.31 | 1.182 |
| Distribution rate | 35.3% | 77.5% | 14.9% | 18.7% | 23.1% | 26.7% | 29.2% | 32.7% |
| Net sales 1 | 4,619 | 5,269 | 5,601 | 6,164 | 6,101 | 6,372 | 6,559 | 6,674 |
| EBITDA | 433.5 | 248 | 1,328 | - | - | - | - | - |
| EBIT 1 | 408.1 | 230.4 | 1,295 | 1,463 | 1,187 | 942.6 | 1,020 | 940.5 |
| Net income 1 | 308.7 | 160.8 | 1,027 | 1,130 | 913.4 | 798.7 | 794 | 777.5 |
| Net Debt 1 | - | 562.5 | 554.6 | 576 | 559.6 | 548.9 | 548.9 | 548.9 |
| Reference price 2 | 6.31 | 8.19 | 6.65 | 10.22 | 11.20 | 17.40 | 17.40 | 17.40 |
| Nbr of stocks (in thousands) | 605,541 | 665,301 | 662,732 | 629,693 | 589,035 | 590,972 | - | - |
| Announcement Date | 2/10/22 | 3/2/23 | 3/7/24 | 3/4/25 | 3/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.78x | 1.7x | - | 2.09% | 10.28B | |
| 13.39x | 1.65x | - | 3.01% | 86.64B | |
| 10.65x | - | - | 1.6% | 63.57B | |
| 7.49x | - | - | 2.02% | 55B | |
| 10.69x | - | - | 2.55% | 40.52B | |
| 9.36x | 0.95x | - | 3.94% | 37.79B | |
| 8.06x | - | - | 0.96% | 37.39B | |
| 12.55x | 0.87x | - | 2.56% | 33.4B | |
| 9.38x | 2.18x | - | 0.21% | 32.89B | |
| 15.29x | 1.93x | - | 2.33% | 32.77B | |
| Average | 10.96x | 1.55x | 2.13% | 43.03B | ||
| Weighted average by Cap. | 10.92x | 1.54x | 2.21% |
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
- Equities
- BEZ Stock
- Valuation Beazley plc
Select your edition
All financial news and data tailored to specific country editions
