Valuation Scor SE

Equities

Market Closed - Euronext Paris Other stock markets 11:38:44 2024-09-16 am EDT			5-day change	1st Jan Change
19.26 ^EUR	-0.82%		+2.99%	-27.21%

Sep. 10	Scor : shares soar, new talks with Covéa?	CF
Sep. 10	Takeover rumors boost Scor shares	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,969	4,909	5,065	3,833	4,748	3,449	-	-
Change	-	-29.55%	3.18%	-24.34%	23.88%	-27.35%	-	-
Enterprise Value (EV) ¹	7,943	5,643	6,208	5,296	6,138	5,127	5,052	3,449
Change	-	-28.95%	10.01%	-14.7%	15.9%	-16.47%	-1.45%	-31.72%
P/E ratio	16.5x	21x	11.2x	-12.7x	5.95x	17.5x	4.52x	4.2x
PBR	1.1x	0.8x	0.78x	0.75x	1.01x	0.73x	0.64x	0.57x
PEG	-	-0.5x	0.1x	0x	-0x	-0.2x	0x	0.55x
Capitalization / Revenue	0.43x	0.3x	0.29x	0.19x	0.25x	0.17x	0.16x	0.16x
EV / Revenue	0.49x	0.34x	0.35x	0.27x	0.32x	0.25x	0.24x	0.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	11.1x	11.8x	7.81x	5,296x	8.63x	10.4x	4.05x	2.6x
EV / FCF	-	5.71x	2.58x	10.6x	4.24x	3.01x	2.59x	1.61x
FCF Yield	-	17.5%	38.8%	9.44%	23.6%	33.2%	38.6%	62.3%
Dividend per Share ²	1.8	1.8	1.8	1.4	1.8	1.821	1.917	2.05
Rate of return	4.81%	6.81%	6.56%	6.51%	6.8%	9.45%	9.95%	10.6%
EPS ²	2.27	1.26	2.46	-1.69	4.45	1.098	4.259	4.583
Distribution rate	79.3%	143%	73.2%	-82.8%	40.4%	166%	45%	44.7%
Net sales ¹	16,341	16,368	17,600	19,732	19,371	20,490	21,084	21,627
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	713	479	795	1	711	491.1	1,246	1,328
Net income ¹	422	234	456	-301	812	208.3	784.4	827.1
Net Debt ¹	974	734	1,143	1,463	1,390	1,677	1,603	-
Reference price ²	37.42	26.42	27.44	21.49	26.46	19.26	19.26	19.26
Nbr of stocks (in thousands)	186,232	185,824	184,597	178,346	179,437	179,100	-	-
Announcement Date	2/27/20	2/24/21	2/24/22	3/2/23	3/6/24	-	-	-

¹EUR in Million²EUR

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. ($)
SCOR SE	19.01x	0.25x	-	+9.38%	3.86B
SWISS RE LTD	10.27x	1x	-	+5.42%	39.68B
GENERAL INSURANCE CORPORATION OF INDIA	10.49x	0.96x	-	+2.80%	8.23B
KOREAN REINSURANCE COMPANY	4.62x	-	-	+6.52%	960M
HELIOS UNDERWRITING PLC	8.03x	0.4x	5.55x	+6.32%	166M
Average	10.48x	0.65x	5.55x	+6.09%	10.58B
Weighted average by Cap.	10.83x	0.94x	5.55x	+5.32%