Valuation Chubb Limited

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-06 pm EST			5-day change	1st Jan Change
283.32 ^USD	-1.15%		-1.87%	+25.36%

Nov. 12	Argus Raises Price Target on Chubb to $323 From $290	MT
Nov. 05	BMO Capital Adjusts Chubb Price Target to $268 From $260	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	70,545	69,467	83,267	91,560	92,206	114,206	-	-
Change	-	-1.53%	19.87%	9.96%	0.71%	23.86%	-	-
Enterprise Value (EV) ¹	86,584	84,415	98,436	106,892	106,752	129,577	128,778	128,778
Change	-	-2.51%	16.61%	8.59%	-0.13%	21.38%	-0.62%	0%
P/E ratio	16x	19.8x	10x	17.6x	10.4x	12.7x	11.7x	10.7x
PBR	1.27x	1.17x	1.38x	1.81x	1.54x	1.67x	1.51x	1.37x
PEG	-	-1x	0x	-0.5x	0.1x	4.82x	1.5x	1.09x
Capitalization / Revenue	2.36x	2.22x	2.35x	2.4x	2.2x	2.53x	2.36x	2.23x
EV / Revenue	2.9x	2.7x	2.78x	2.8x	2.55x	2.87x	2.66x	2.51x
EV / EBITDA	-	-	-	-	9,735,679x	-	-	-
EV / EBIT	14.3x	18.9x	13.9x	12.6x	10x	11.1x	10.1x	9.59x
EV / FCF	-	-	-	17,072,687x	9,523,750x	-	-	-
FCF Yield	-	-	-	0%	0%	-	-	-
Dividend per Share ²	2.98	3.09	3.18	3.29	3.41	3.59	3.756	3.92
Rate of return	1.91%	2.01%	1.65%	1.49%	1.51%	1.27%	1.33%	1.38%
EPS ²	9.71	7.79	19.27	12.55	21.8	22.37	24.12	26.48
Distribution rate	30.7%	39.7%	16.5%	26.2%	15.6%	16%	15.6%	14.8%
Net sales ¹	29,883	31,306	35,391	38,112	41,896	45,158	48,451	51,226
EBITDA	-	-	-	-	10,965	-	-	-
EBIT ¹	6,063	4,472	7,078	8,510	10,655	11,653	12,762	13,431
Net income ¹	4,454	3,533	8,539	5,313	9,028	8,936	9,586	10,356
Net Debt ¹	16,039	14,948	15,169	15,332	14,546	15,371	14,572	14,572
Reference price ²	155.66	153.92	193.31	220.60	226.00	283.32	283.32	283.32
Nbr of stocks (in thousands)	453,202	451,318	430,741	415,050	407,990	403,098	-	-
Announcement Date	2/4/20	2/2/21	2/1/22	1/31/23	1/30/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHUBB LIMITED	12.66x	2.87x	-	+1.27%	114B
ALLIANZ SE	12.21x	-	-	+4.95%	123B
MARSH & MCLENNAN COMPANIES	26.92x	4.93x	17.41x	+1.34%	111B
ZURICH INSURANCE GROUP LTD	15.64x	1.73x	-	+5.01%	91.33B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	11.77x	1.48x	-	+1.61%	34.65B
TALANX AG	11.05x	0.5x	-	+3.35%	22.89B
ASSURANT, INC.	16.29x	-	-	+1.30%	11.5B
ICICI LOMBARD GENERAL INSURANCE COMPANY LIMITED	38.83x	4.14x	-	+0.68%	11.4B
BB SEGURIDADE PARTICIPAÇÕES S.A.	8.65x	-	-	+9.43%	11.35B
ASR NEDERLAND N.V.	18.21x	-	-	+6.77%	10.32B
Average	17.22x	2.61x	17.41x	+3.57%	54.12B
Weighted average by Cap.	16.50x	2.96x	17.41x	+3.12%