Logo Spółki Principal Financial Group, Inc.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 87.57
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 86.1

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 8.8 14.1 1.6
Principal Financial Group, Inc. 10.1 12.1 1.6
Mediana / Principal Financial Group, Inc. 0.9 1.2 1.0
Pozostałe spółki z branży Insurance - Diversified
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Interlife General Insurance Company S.A. INLIF.AT 128 5.5 9.4 0.8 Athens
Allianz SE ALV.WA 163,904 8.7 11.2 2.5 Warsaw Stock Exchange
The Hartford Financial Services Group, Inc. HIG 36,174 8.7 10.8 2.1 New York Stock Exchange
Qatar Insurance Company Q.S.P.C. QATI.QA 1,730 5.7 9.1 0.7 Qatar
MetLife, Inc. 0K0X.L 51,691 8.7 13.6 1.8 London Stock Exchange
Berkshire Hathaway Inc. BRK-B 1,088,721 12.0 16.4 1.6 New York Stock Exchange
Ping An Insurance (Group) Company of China, Ltd. 82318.HK 135,614 9.9 8.8 1.1 HKSE
Allianz Saudi Fransi Cooperative Insurance Company 8040.SR 188 18.8 37.2 0.9 Saudi
NN Group N.V. NN.AS 19,285 0.0 14.1 0.9 Amsterdam
ageas SA/NV AGS.BR 12,663 0.0 9.5 1.4 Brussels
OUTsurance Group Limited OUT.JO 66 14.3 23.9 7.7 Johannesburg
Aviva PLC AV-A.L 5,673 3.2 29.0 2.5 London Stock Exchange
Assicurazioni Generali S.p.A. G.MI 59,686 7.3 10.4 1.7 Milan
Rosgosstrakh Insurance Company (Public Joint Stock Company) RGSS.ME 1,296 2.9 11.0 1.4 Moscow Stock Exchange
7.125% Fixed-Rate Reset Subordinated Debentures due 2052 RZC 1,714 11.8 14.7 1.0 New York Stock Exchange
Old Republic International Corporation ORI 10,676 11.4 13.5 1.7 New York Stock Exchange
Arch Capital Group Ltd. ACGL 34,144 7.7 8.5 1.5 NASDAQ Global Select
NÜRNBERGER Beteiligungs-AG NBG6.DE 1,617 38.7 -165.1 1.6 Frankfurt Stock Exchange
Athene Holding Ltd. ATH-PE 5,317 2.7 0.0 0.0 New York Stock Exchange
Equitable Holdings, Inc. EQH 14,016 -1,027.9 -20.0 95.7 New York Stock Exchange
Athene Holding Ltd. ATH-PD 3,440 2.7 0.0 0.0 New York Stock Exchange
Assurant, Inc. 5.25% Subordinat AIZN 982 10.2 13.7 2.0 New York Stock Exchange
Arch Capital Group Ltd. ACGLN 6,392 7.7 8.5 1.5 NASDAQ Global Select
Allianz SE ALV.DE 164,134 8.7 11.3 2.5 Frankfurt Stock Exchange
The New India Assurance Company Limited NIACL.BO 2,928 12.4 23.9 1.0 Bombay Stock Exchange
Direct Line Insurance Group plc DLG.L 5,291 7.3 25.7 1.6 London Stock Exchange
Saga plc SAGA.L 551 -21.7 -2.3 7.3 London Stock Exchange
Trupanion, Inc. 0LH0.L 1,591 33.6 102.9 4.3 London Stock Exchange
Allied Cooperative Insurance Group 8150.SR 69 6.6 -8.9 1.0 Saudi
Porto Seguro S.A. PSSA3.SA 5,547 5.7 9.6 2.1 São Paulo
Dhipaya Group Holdings Public Company Limited TIPH.BK 369 7.1 9.4 1.6 Thailand
AXA SA CS.PA 98,188 12.2 15.1 1.9 Paris
Bâloise Holding AG BALN.SW 11,176 13.3 21.3 3.1 Swiss Exchange
Anadolu Anonim Türk Sigorta Sirketi ANSGR.IS 1,068 0.9 1.0 0.4 Istanbul Stock Exchange
The Hartford Financial Services Group, Inc. HIG-PG 36,016 8.7 10.8 2.1 New York Stock Exchange
The Mediterranean and Gulf Cooperative Insurance and Reinsurance Company 8030.SR 363 9.7 22.6 1.3 Saudi
Star Health and Allied Insurance Company Limited STARHEALTH.NS 2,992 47.3 52.9 3.7 National Stock Exchange of India
Al Khaleej Takaful Insurance Company Q.P.S.C. AKHI.QA 162 7.5 9.5 0.9 Qatar
Principal Financial Group, Inc. PFG 19,719 10.1 12.5 1.7 NASDAQ Global Select
Unipol Gruppo S.p.A. UNI.MI 15,851 10.3 16.2 1.5 Milan
Vienna Insurance Group AG VIG.VI 7,707 0.0 9.9 1.0 Vienna
Tryg A/S TRYG.CO 15,003 10.9 19.3 2.5 Copenhagen
Grupo Catalana Occidente, S.A. GCO.MC 6,749 5.1 7.0 1.0 Madrid Stock Exchange
Mapfre, S.A. MAP.MC 14,366 0.0 11.2 1.4 Madrid Stock Exchange
iA Financial Corporation Inc. IAG.TO 11,150 8.8 14.9 1.9 Toronto Stock Exchange
Arch Capital Group Ltd. ACGLO 12,280 7.7 8.5 1.5 NASDAQ Global Select
Tune Protect Group Berhad 5230.KL 60 5.2 8.9 0.5 Kuala Lumpur
Fidelis Insurance Holdings Limited FIHL 1,982 59.6 -130.2 0.8 New York Stock Exchange
Berkshire Hathaway Inc. BRK.NE 1,116,302 12.0 16.4 1.6 NEO
Walaa Cooperative Insurance Company 8060.SR 401 1.2 -12.8 0.9 Saudi
SBI Insurance Group Co., Ltd. 7326.T 316 9.7 5.4 1.1 Tokyo
Union Insurance Co., Ltd. 2816.TW 214 1.4 9.0 0.9 Taiwan
Equitable Holdings, Inc. EQH-PC 4,852 -1,027.9 -20.0 95.7 New York Stock Exchange
Berkshire Hathaway Inc. BRYN.DE 1,092,912 12.0 16.4 1.6 Frankfurt Stock Exchange
Sampo Oyj SAMPOH.XD 5,361 15.7 22.0 3.9 CBOE Europe
Talanx AG TLX.DE 32,542 6.1 12.6 2.4 Frankfurt Stock Exchange
Eurohold Bulgaria AD EHG.WA 215 5.9 9.0 2.4 Warsaw Stock Exchange
Aegon N.V. AEG 12,473 -2.4 8.5 1.2 New York Stock Exchange
CNO Financial Group, Inc. 5.125 CNO-PA 3,493 9.0 13.7 1.5 New York Stock Exchange
Berkshire Hathaway Inc. BRKA.VI 1,087,088 12.0 16.4 1.6 Vienna
Assicurazioni Generali S.p.A. ASG.DE 59,686 7.3 10.4 1.7 Frankfurt Stock Exchange
American International Group, Inc. 0OAL.L 41,396 6.4 48.9 1.1 London Stock Exchange
Vaudoise Assurances Holding SA 0QN7.L 2,462 10.2 13.1 0.8 London Stock Exchange
BB Seguridade Participações S.A. BBSE3.SA 12,242 6.0 7.5 5.2 São Paulo
Allianz Malaysia Berhad 1163.KL 876 1.5 4.2 0.6 Kuala Lumpur
Sun Life Financial Inc. SLF 32,631 8.8 14.2 1.9 New York Stock Exchange
UNIQA Insurance Group AG UN9.DE 5,291 0.0 12.9 1.5 Frankfurt Stock Exchange
The Travelers Companies, Inc. 0R03.L 63,361 7.4 11.2 2.1 London Stock Exchange
American International Group, Inc. AINN.DE 42,657 6.4 49.0 1.1 Frankfurt Stock Exchange
Berkshire Hathaway Inc. BRK-A 1,088,488 12.0 16.4 1.6 New York Stock Exchange
Aviva plc AV.L 26,122 3.2 29.0 2.5 London Stock Exchange
Aksigorta A.S. AKGRT.IS 256 15.8 5.6 2.0 Istanbul Stock Exchange
Aegon N.V. AGN.AS 12,613 -2.4 8.5 1.2 Amsterdam
Chubb Arabia Cooperative Insurance Company 8240.SR 200 5.4 70.9 1.7 Saudi
AXA SA AXA.DE 97,331 12.2 15.1 1.9 Frankfurt Stock Exchange
The Company for Cooperative Insurance 8010.SR 4,761 2.9 16.4 3.6 Saudi
Sunshine Insurance Group Company Limited 6963.HK 5,363 0.0 6.8 0.7 HKSE
American International Group, Inc. AIG 41,612 6.4 49.0 1.1 New York Stock Exchange
Al Sagr Cooperative Insurance Company 8180.SR 85 -3.4 -15.8 0.9 Saudi
Wataniya Insurance Company 8300.SR 139 6.2 9.7 0.8 Saudi
PT Sinar Mas Multiartha Tbk SMMA.JK 4,995 18.2 45.1 3.3 Jakarta Stock Exchange
Athene Holding Ltd. ATH-PC 5,093 2.7 0.0 0.0 New York Stock Exchange
Saudi Arabian Cooperative Insurance Company 8100.SR 97 0.8 7.0 0.9 Saudi
Swiss Life Holding AG SLHN.SW 30,860 14.7 27.7 3.6 Swiss Exchange
Aplus Asset Advisor Co. Ltd 244920.KS 132 6.9 204.1 1.2 KSE
PT Equity Development Investment Tbk GSMF.JK 105 14.3 37.1 0.7 Jakarta Stock Exchange
Inversiones La Construcción S.A. ILC.SN 1,779 11.2 7.9 1.4 Santiago
International General Insurance Holdings Ltd. IGIC 1,050 7.1 8.6 1.6 NASDAQ Capital Market
PT Asuransi Tugu Pratama Indonesia Tbk TUGU.JK 234 5.4 6.3 0.4 Jakarta Stock Exchange
Enstar Group Limited ESGRO 5,028 9.1 9.9 0.8 NASDAQ Global Select
ASR Nederland N.V. ASRNL.AS 14,094 1.7 14.2 1.6 Amsterdam
Zurich Insurance Group AG ZURN.SW 101,766 0.0 17.6 4.2 Swiss Exchange
Al Rajhi Company for Cooperative Insurance 8230.SR 2,316 4.6 26.1 3.8 Saudi
Gulf Union Alahlia Cooperative Insurance Company 8120.SR 140 -18.2 -10.1 0.9 Saudi
Sun Life Financial Inc. SLF.TO 32,648 8.8 14.2 1.9 Toronto Stock Exchange
ICICI Lombard General Insurance Company Limited ICICIGI.NS 10,912 47.6 35.6 6.0 National Stock Exchange of India
Gulf Insurance Group 8250.SR 327 -2.1 9.4 1.1 Saudi
Waterdrop Inc. WDH 65 -0.7 1.0 0.1 New York Stock Exchange
Aviva PLC AV-B.L 5,403 3.2 29.0 2.5 London Stock Exchange
DFV Deutsche Familienversicherung AG DFV.DE 112 13.3 23.2 0.9 Frankfurt Stock Exchange
ICICI Lombard General Insurance Company Limited ICICIGI.BO 10,930 47.2 35.3 6.0 Bombay Stock Exchange
Al Alamiya for Cooperative Insurance Company 8280.SR 125 3.1 16.6 1.0 Saudi
Sampo Oyj SAMPO-SDB.ST 31,041 15.7 22.0 3.9 Stockholm Stock Exchange
Sampo Oyj SAMPO.HE 30,932 15.7 22.0 3.9 Helsinki
Gjensidige Forsikring ASA GJF.OL 13,992 16.5 21.9 5.8 Oslo Stock Exchange
Unum Group 6.250% JR NT58 UNMA 11,950 12.5 14.2 1.2 New York Stock Exchange
The New India Assurance Company Limited NIACL.NS 2,920 12.4 23.9 1.0 National Stock Exchange of India
Enstar Group Limited ESGRP 5,305 9.1 9.9 0.8 NASDAQ Global Select
Equitable Holdings, Inc. EQH-PA 5,987 -1,027.9 -20.0 95.7 New York Stock Exchange
UNIQA Insurance Group AG UQA.VI 5,277 0.0 12.9 1.5 Vienna
Alm. Brand A/S ALMB.CO 3,969 18.6 21.0 2.1 Copenhagen
Helvetia Holding AG HELN.SW 12,967 14.3 27.9 2.8 Swiss Exchange
Athene Holding Ltd. ATH-PB 4,044 2.7 0.0 0.0 New York Stock Exchange
PT Lippo General Insurance Tbk LPGI.JK 133 17.3 15.7 2.2 Jakarta Stock Exchange
Athene Holding Ltd. ATH-PA 4,974 2.7 0.0 0.0 New York Stock Exchange
Enstar Group Limited ESGR 5,038 9.1 9.9 0.8 NASDAQ Global Select
Star Health and Allied Insurance Company Limited STARHEALTH.BO 2,994 47.3 52.9 3.7 Bombay Stock Exchange
Goosehead Insurance, Inc GSHD 2,938 51.5 63.2 -17.1 NASDAQ Global Select
Doha Insurance Group Q.P.S.C. DOHI.QA 350 4.3 6.5 0.9 Qatar
PT Asuransi Multi Artha Guna Tbk AMAG.JK 114 12.7 10.4 1.1 Jakarta Stock Exchange
Buruj Cooperative Insurance Company 8270.SR 128 12.2 97.4 1.0 Saudi
Vaudoise Assurances Holding SA VAHN.SW 2,432 10.2 13.1 0.8 Swiss Exchange
Thai Group Holdings Public Company Limited TGH.BK 262 6.0 17.8 0.9 Thailand
Medibank Private Limited MPL.AX 8,192 16.6 25.7 5.5 Australian Securities Exchange
Amana Cooperative Insurance Company 8310.SR 73 10.2 1,104.5 0.9 Saudi
Caixa Seguridade Participações S.A. CXSE3.SA 8,740 8.3 11.1 3.6 São Paulo
Al-Etihad Cooperative Insurance Company 8170.SR 117 1.1 -5.5 0.7 Saudi
Argo Group US, Inc. 6.5% SR NTS 42 ARGD 874 -1.0 -8.7 0.6 New York Stock Exchange
HORAI Co., Ltd. 9679.T 50 12.8 74.3 0.8 Tokyo