Valuation Protector Forsikring ASA

Stocks

Market Closed - Oslo Bors Other stock markets 22:45:00 31/07/2026 HKT			5-day change	1st Jan Change
491.40 ^NOK	-0.77%		+2.67%	-6.22%

07-24	Trimco Group (UK) Limited completed the acquisition of Nilörngruppen AB (OM:NIL B) from AB Traction (OM:TRAC B), Protector Forsikring ASA (OB:PROT), Kavaljer Fonder, Krister Magnusson, and others.	CI
07-10	Protector Forsikring ASA, Q2 2026 Earnings Call, Jul 10, 2026

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	40,540	-	-
Change	-	16.07%	43.11%	58.41%	83.64%	-6.03%	-	-
Enterprise Value (EV)	8,928	10,363	14,830	23,493	43,142	40,540	40,540	40,540
Change	-	16.07%	43.11%	58.41%	83.64%	-6.03%	0%	0%
P/E	7.25x	12.3x	9.84x	15.2x	16.5x	19.4x	17.2x	16.2x
PBR	2.49x	3.01x	3.28x	4.32x	5.63x	5.29x	4.44x	4.01x
PEG	-	-0.4x	0.1x	6.95x	0.2x	-1x	1.3x	2.53x
Capitalization / Revenue	1.81x	1.81x	-	1.99x	3.14x	2.67x	2.4x	2.17x
EV / Revenue	0x	0x	-	0x	0x	2.67x	2.4x	2.17x
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%	3.46%	3.56%	3.73%
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	491.40	491.40	491.40
Nbr of stocks (in thousands)	82,365	82,378	82,392	82,430	82,331	82,500	-	-
Announcement Date	2/2/22	1/2/23	31/1/24	29/1/25	28/1/26	-	-	-

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	19.39x	-	-	3.46%	4.27B
ALLIANZ SE	14.02x	-	-	4.25%	187B
CHUBB LIMITED	13.06x	3.07x	11.33x	1.14%	135B
ZURICH INSURANCE GROUP LTD	15.96x	-	-	5.24%	114B
MARSH & MCLENNAN COMPANIES	22.03x	3.78x	13.28x	1.97%	90.52B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	10.05x	1.5x	-	1.7%	38.44B
HELVETIA BALOISE HOLDING AG	-441.27x	1.37x	-	3.79%	26.54B
PRINCIPAL FINANCIAL GROUP, INC.	12.82x	-	-	2.91%	24.34B
UNIPOL ASSICURAZIONI S.P.A.	12.98x	-	-	4.37%	22.27B
ASR NEDERLAND N.V.	11.5x	-	-	5.25%	16.68B
Average	-30.94x	2.43x	12.30x	3.41%	65.9B
Weighted average by Cap.	-3.42x	2.93x	12.11x	3.28%