Protector Forsikring ASA (OSE:PROT)

Watchlist Manager

Watchlist

Price: 286 NOK 1.78%

Market Cap: 23.6B NOK

Have any thoughts about
Protector Forsikring ASA?

Write Note

Section:

Relative Value

The Relative Value of one PROT stock under the Base Case scenario is 229.68 NOK. Compared to the current market price of 286 NOK, Protector Forsikring ASA is Overvalued by 20%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

PROT Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.9

P/S

vs History	3
vs Industry	25

Median 5Y

1.4

Industry

1.1

Forward

More Details

P/E

vs History	14
vs Industry	36

Median 5Y

7.8

Industry

12.2

Forward

14.3

More Details

4.5

P/B

vs History	3
vs Industry	11

Median 5Y

2.6

Industry

1.4

More Details

2.2

Price/Premiums

vs History	1
vs Industry	24

Median 5Y

1.5

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

P/B

Forward Multiples

			Market Cap	P/S	P/E	P/B
NO		Protector Forsikring ASA OSE:PROT	23.6B NOK	1.9	12	4.5
DE		Allianz SE XETRA:ALV	115.2B EUR	0.8	8.5	2
CH		Zurich Insurance Group AG SIX:ZURN	79.8B CHF	1.3	18.1	3.7
FR		AXA SA PAR:CS	73.3B EUR	0.8	10.2	1.5
US		American International Group Inc NYSE:AIG	45.9B USD	1.5	-20.5	1
CN		China Pacific Insurance Group Co Ltd SSE:601601	327.1B CNY	1.1	7.7	1.2
IT		Assicurazioni Generali SpA MIL:G	41.8B EUR	0.7	11.8	1.4
US		Hartford Financial Services Group Inc NYSE:HIG	32.2B USD	1.2	10.7	1.9
FI	S	Sampo plc OTC:SAXPF	22.2B USD	2.2	15.7	3
FI		Sampo Oyj OMXH:SAMPO	21.1B EUR	2.1	15.6	3
DE		Talanx AG XETRA:TLX	21.1B EUR	0.5	11.4	1.9

				Revenue Growth	P/S to Growth
NO		Protector Forsikring ASA OSE:PROT	Average P/S: 1.3 1.9	32%	0.1
DE		Allianz SE XETRA:ALV	0.8	91%	0
CH		Zurich Insurance Group AG SIX:ZURN	1.3	-7%	N/A
FR		AXA SA PAR:CS	0.8	9%	0.1
US		American International Group Inc NYSE:AIG	1.5	-39%	N/A
CN		China Pacific Insurance Group Co Ltd SSE:601601	1.1	15%	0.1
IT		Assicurazioni Generali SpA MIL:G	0.7	96%	0
US		Hartford Financial Services Group Inc NYSE:HIG	1.2	21%	0.1
FI	S	Sampo plc OTC:SAXPF	2.2	0%	4.9
FI		Sampo Oyj OMXH:SAMPO	2.1	0%	4.9
DE		Talanx AG XETRA:TLX	0.5	27%	0

				Earnings Growth	P/E to Growth
NO		Protector Forsikring ASA OSE:PROT	Average P/E: 12.2 12	20%	0.6
DE		Allianz SE XETRA:ALV	8.5	35%	0.2
CH		Zurich Insurance Group AG SIX:ZURN	18.1	53%	0.3
FR		AXA SA PAR:CS	10.2	34%	0.3
US		American International Group Inc NYSE:AIG	Negative Multiple: -20.5	37%	N/A
CN		China Pacific Insurance Group Co Ltd SSE:601601	7.7	44%	0.2
IT		Assicurazioni Generali SpA MIL:G	11.8	26%	0.5
US		Hartford Financial Services Group Inc NYSE:HIG	10.7	50%	0.2
FI	S	Sampo plc OTC:SAXPF	15.7	14%	1.2
FI		Sampo Oyj OMXH:SAMPO	15.6	14%	1.1
DE		Talanx AG XETRA:TLX	11.4	45%	0.3


NO		Protector Forsikring ASA OSE:PROT	Average P/B: 2.3 4.5
DE		Allianz SE XETRA:ALV	2
CH		Zurich Insurance Group AG SIX:ZURN	3.7
FR		AXA SA PAR:CS	1.5
US		American International Group Inc NYSE:AIG	1
CN		China Pacific Insurance Group Co Ltd SSE:601601	1.2
IT		Assicurazioni Generali SpA MIL:G	1.4
US		Hartford Financial Services Group Inc NYSE:HIG	1.9
FI	S	Sampo plc OTC:SAXPF	3
FI		Sampo Oyj OMXH:SAMPO	3
DE		Talanx AG XETRA:TLX	1.9

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.87 USD 1.57%
	Mohawk Industries Inc NYSE:MHK	120.19 USD 0.54%
	Ardmore Shipping Corp NYSE:ASC	12.12 USD 2.02%
	ASGN Inc NYSE:ASGN	84.15 USD 0.71%
	Skyworks Solutions Inc NASDAQ:SWKS	90.35 USD 0.18%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.95%

	Johnson & Johnson NYSE:JNJ	145.85 USD 0.4%
	Bank of America Corp NYSE:BAC	44.38 USD 1.12%
	Mastercard Inc NYSE:MA	535.71 USD 1.28%
	Salesforce Inc NYSE:CRM	344.43 USD 0.45%
	Abbvie Inc NYSE:ABBV	180 USD 0.9%
	Home Depot Inc NYSE:HD	396.14 USD 0.94%

	Arista Networks Inc NYSE:ANET	114.65 USD 1.38%
	Visa Inc NYSE:V	320.65 USD 1.08%
	Texas Pacific Land Corp NYSE:TPL	1 161.2 USD 1.91%
	KLA Corp NASDAQ:KLAC	650.53 USD 0.39%
	Manhattan Associates Inc NASDAQ:MANH	282.27 USD 1.24%
	Pinduoduo Inc NASDAQ:PDD	99.72 USD -0.86%

	Salesforce Inc NYSE:CRM	344.43 USD 0.45%
	Accenture PLC NYSE:ACN	361.63 USD 0.8%
	ServiceNow Inc NYSE:NOW	1 105.56 USD 1.59%
	EOG Resources Inc NYSE:EOG	120.83 USD 0.82%
	Copart Inc NASDAQ:CPRT	59.11 USD 1.29%
	Applied Materials Inc NASDAQ:AMAT	168.37 USD 0.54%

Protector Forsikring ASA
OSE:PROT

Relative Value

Valuation Multiples

Multiples Across Competitors

PROT Competitors Multiples
Protector Forsikring ASA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	177 297.5
Price Target

Protector Forsikring ASA OSE:PROT

Relative Value

Valuation Multiples

Multiples Across Competitors

PROT Competitors Multiples Protector Forsikring ASA Competitors

See Also

Company

Help

Tools

Stocks

Protector Forsikring ASA
OSE:PROT

PROT Competitors Multiples
Protector Forsikring ASA Competitors