Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-28 am EDT			5-day change	1st Jan Change
432.80 ^NOK	+1.12%		-3.61%	-17.40%

Sep. 20	Protector Forsikring ASA(OB:PROT) dropped from Oslo OBX Total Return Index	CI
Sep. 11	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	35,706	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-17.24%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	35,706	35,706	35,706
Change	-	16.07%	43.11%	58.41%	83.64%	-17.24%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	17.1x	15.1x	14.2x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	4.66x	3.91x	3.53x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-0.9x	1.2x	2.22x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.35x	2.11x	1.91x
EV / Revenue	0x	0x	-	0x	0x	2.35x	2.11x	1.91x
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%	3.93%	4.04%	4.24%
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	432.80	432.80	432.80
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	2/1/23	1/31/24	1/29/25	1/28/26	-	-	-

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%	3.72B
ALLIANZ SE	13.73x	-	-	4.45%	181B
CHUBB LIMITED	12.42x	2.94x	10.58x	1.2%	129B
ZURICH INSURANCE GROUP LTD	14.85x	1.8x	-	5.64%	106B
MARSH & MCLENNAN COMPANIES	19.89x	3.47x	12.19x	2.18%	81.66B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.8x	1.33x	-	1.97%	33.65B
HELVETIA BALOISE HOLDING AG	-1187.78x	1.01x	-	3.94%	25.54B
PRINCIPAL FINANCIAL GROUP, INC.	12.81x	-	-	2.88%	24.57B
UNIPOL ASSICURAZIONI S.P.A.	12.2x	-	-	4.4%	22.13B
AGEAS SA/NV	8.87x	-	-	5.44%	17.75B
Average	-106.73x	2.11x	11.39x	3.61%	62.43B
Weighted average by Cap.	-35.18x	2.46x	11.21x	3.49%