|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 234.70 EUR | -1.47% |
|
-8.37% | -12.02% |
| 08:31am | Oddo BHF Upgrades Hannover Re to Outperform | MT |
| 06:27am | Berenberg Notes Hannover Re's 'Undervalued Earnings Resilience' Amid Sector Headwinds; Estimates Revised | MT |
Company Valuation: Hannover Re
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 20,158 | 22,371 | 26,085 | 29,112 | 32,099 | 28,726 | - | - |
| Change | - | 10.98% | 16.6% | 11.6% | 10.26% | -10.51% | - | - |
| Enterprise Value (EV) 1 | 24,528 | 27,881 | 29,906 | 29,112 | 35,190 | 37,388 | 37,463 | 37,542 |
| Change | - | 13.67% | 7.26% | -2.65% | 20.88% | 6.25% | 0.2% | 0.21% |
| P/E ratio | 16.4x | 15.9x | 14.3x | 12.5x | 12.2x | 10.3x | 10.2x | 9.87x |
| PBR | 1.7x | 2.76x | 2.58x | 2.47x | 2.48x | 2.05x | 1.9x | 1.75x |
| PEG | - | 1.1x | 0.5x | 0.5x | 0.9x | 1.94x | 7.13x | 3.16x |
| Capitalization / Revenue | 0.73x | 0.67x | 1.07x | 1.1x | 1.2x | 1.04x | 1x | 0.96x |
| EV / Revenue | 0.88x | 0.84x | 1.22x | 1.1x | 1.31x | 1.36x | 1.3x | 1.25x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 14.1x | 13.4x | 15.2x | 8.78x | 10x | 9.74x | 9.63x | 9.36x |
| EV / FCF | - | - | 5.56x | - | - | 55.6x | 59.8x | 67.9x |
| FCF Yield | - | - | 18% | - | - | 1.8% | 1.67% | 1.47% |
| Dividend per Share 2 | 5.75 | - | 7.2 | 9 | 12.5 | 12.92 | 13.5 | 14.36 |
| Rate of return | 3.44% | - | 3.33% | 3.73% | 4.7% | 5.42% | 5.67% | 6.03% |
| EPS 2 | 10.21 | 11.66 | 15.13 | 19.31 | 21.9 | 23.06 | 23.39 | 24.12 |
| Distribution rate | 56.3% | - | 47.6% | 46.6% | 57.1% | 56% | 57.7% | 59.5% |
| Net sales 1 | 27,762 | 33,276 | 24,456 | 26,379 | 26,786 | 27,559 | 28,841 | 30,060 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,735 | 2,087 | 1,971 | 3,318 | 3,508 | 3,837 | 3,891 | 4,010 |
| Net income 1 | 1,231 | 1,407 | 1,825 | 2,329 | 2,642 | 2,781 | 2,811 | 2,901 |
| Net Debt 1 | 4,370 | 5,510 | 3,821 | - | 3,091 | 8,662 | 8,737 | 8,816 |
| Reference price 2 | 167.15 | 185.50 | 216.30 | 241.40 | 266.20 | 238.20 | 238.20 | 238.20 |
| Nbr of stocks (in thousands) | 120,597 | 120,597 | 120,597 | 120,597 | 120,581 | 120,597 | - | - |
| Announcement Date | 3/10/22 | 3/9/23 | 3/18/24 | 3/12/25 | 3/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.33x | 1.36x | - | 5.42% | 33.85B | |
| 9.91x | - | - | 5.15% | 74.71B | |
| 6.52x | - | - | 2.38% | 13.88B | |
| 9.09x | - | - | 0.55% | 12.62B | |
| 8.78x | - | - | - | 2.7B | |
| 6.73x | - | - | 5.85% | 913M | |
| 6.99x | - | - | 3.64% | 880M | |
| Average | 8.33x | 1.36x | 3.83% | 19.94B | ||
| Weighted average by Cap. | 9.54x | 1.36x | 4.51% |
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
- HNR1 Stock
- Valuation Hannover Re
Select your edition
All financial news and data tailored to specific country editions
