|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 552.80 EUR | -1.29% |
|
+1.21% | +13.61% |
| 07:27am | MUNICH RE : UBS gives a Neutral rating | ZD |
| Dec. 15 | Münchener Rückversicherungs-Gesellschaft Aktiengesellschaft in München - Analyst/Investor Day |
Company Valuation: Munich Re
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 34,016 | 36,496 | 42,207 | 50,488 | 64,152 | 71,437 | - | - |
| Change | - | 7.29% | 15.65% | 19.62% | 27.06% | 11.36% | - | - |
| Enterprise Value (EV) 1 | 33,720 | 36,789 | 40,816 | 49,606 | 64,357 | 72,747 | 71,437 | 71,437 |
| Change | - | 9.1% | 10.95% | 21.54% | 29.74% | 13.04% | -1.8% | 0% |
| P/E ratio | 28.1x | 12.4x | 12.3x | 11.1x | 11.4x | 11.6x | 11x | 10.4x |
| PBR | 1.14x | 1.18x | 1.99x | 1.7x | 1.96x | 2.16x | 2.03x | 1.91x |
| PEG | - | 0x | 0.7x | 0.3x | 0.4x | 0.9x | 1.83x | 1.98x |
| Capitalization / Revenue | 0.62x | 0.61x | 0.63x | 0.72x | 0.88x | 0.96x | 0.93x | 0.89x |
| EV / Revenue | 0.61x | 0.62x | 0.61x | 0.71x | 0.88x | 0.98x | 0.93x | 0.89x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 17x | 10.5x | 11.4x | 8.7x | 8.08x | 8.25x | 8.09x | 8.03x |
| EV / FCF | 29.8x | 23.6x | - | 20.7x | 22.8x | 9.39x | 8.93x | 8.61x |
| FCF Yield | 3.35% | 4.23% | - | 4.83% | 4.39% | 10.7% | 11.2% | 11.6% |
| Dividend per Share 2 | 9.8 | 11 | 11.6 | 15 | 20 | 22.32 | 23.74 | 25.76 |
| Rate of return | 4.04% | 4.22% | 3.82% | 4% | 4.11% | 4% | 4.26% | 4.62% |
| EPS 2 | 8.63 | 20.93 | 24.63 | 33.88 | 42.78 | 48.05 | 50.93 | 53.61 |
| Distribution rate | 114% | 52.6% | 47.1% | 44.3% | 46.8% | 46.4% | 46.6% | 48.1% |
| Net sales 1 | 54,890 | 59,567 | 67,133 | 69,814 | 72,807 | 74,422 | 77,144 | 80,640 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 1,986 | 3,517 | 3,582 | 5,702 | 7,969 | 8,819 | 8,828 | 8,893 |
| Net income 1 | 1,211 | 2,933 | 3,419 | 4,597 | 5,671 | 6,310 | 6,479 | 6,557 |
| Net Debt 1 | -296 | 293 | -1,391 | -882 | 205 | 1,310 | - | - |
| Reference price 2 | 242.80 | 260.50 | 304.00 | 375.10 | 487.10 | 557.80 | 557.80 | 557.80 |
| Nbr of stocks (in thousands) | 140,099 | 140,099 | 138,838 | 134,600 | 131,702 | 128,069 | - | - |
| Announcement Date | 2/25/21 | 2/23/22 | 2/23/23 | 2/27/24 | 2/26/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.61x | 0.98x | - | 4% | 84.11B | |
| 12.09x | 1.47x | - | 4.59% | 37.08B | |
| 8.57x | - | - | 2.44% | 13.74B | |
| 5.74x | - | - | 0.56% | 12.56B | |
| 5.57x | 1.11x | - | - | 2.73B | |
| 8.6x | - | - | 0.39% | 794M | |
| 10.46x | - | - | 7.09% | 788M | |
| Average | 8.95x | 1.19x | 3.18% | 21.69B | ||
| Weighted average by Cap. | 10.83x | 1.13x | 3.71% |
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
- MUV2 Stock
- Valuation Munich Re
Select your edition
All financial news and data tailored to specific country editions
