Valuation AXA Börse Stuttgart

Stocks

Real-time Estimate Tradegate 21:35:38 30/09/2026 HKT			5-day change	1st Jan Change
42.19 ^EUR	-3.81%		-1.78%	+7.23%

08:51pm	Global stocks weather third-quarter AI, bond and crude maelstrom	RE
12:15pm	New insurance classifications for millions of drivers	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	87,987	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	5.45%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	103,587	103,587	103,587
Change	-	59.04%	1.84%	17.99%	4.54%	-12.56%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.5x	9.62x	8.91x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.82x	1.73x	1.68x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.17x	1x	1.12x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.73x	0.7x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.91x	0.87x	0.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.99x	8.36x	7.89x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.2x	14.4x	11.6x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.57%	6.93%	8.59%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.511	2.701	2.901
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.77%	6.21%	6.67%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.123	4.519	4.879
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.9%	59.8%	59.5%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	113,822	119,730	125,774
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,522	12,385	13,132
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,408	8,970	9,468
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	43.49	43.49	43.49
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,161	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA LIFE INSURANCE COMPANY LIMITED	4.28x	1.44x	-	3.92%	141B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.26x	4.83x	-	5.49%	134B
AXA	10.55x	0.91x	-	5.77%	99.7B
AIA GROUP LIMITED	12.44x	-	-	2.89%	97.04B
GENERALI	13.73x	1.04x	1.05x	4.23%	74.55B
MANULIFE FINANCIAL CORPORATION	14.97x	-	-	3.15%	71.96B
FUBON FINANCIAL HOLDING CO., LTD.	13.82x	-	-	3.7%	66.59B
METLIFE, INC.	12.42x	-	-	2.46%	60.5B
GREAT-WEST LIFECO INC.	17.22x	-	-	2.96%	57.22B
Average	11.74x	2.05x	1.05x	3.84%	89.12B
Weighted average by Cap.	10.54x	2.26x	1.05x	4.05%