Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

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

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	9.5	13.2	1.6
Türkiye Sigorta Anonim Sirketi	5.9	3.0	1.3
Mediana / Türkiye Sigorta Anonim Sirketi	1.6	4.4	1.2

---

Pozostałe spółki z branży Insurance - Property & Casualty

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Samsung Fire & Marine Insurance Co., Ltd.	000815.KS	13,018	8.6	9.0	1.2	KSE
Min Xin Holdings Limited	0222.HK	141	90.8	12.9	0.1	HKSE
The Hartford Financial Services Group, Inc.	0J3H.L	36,097	10.7	12.2	2.2	London Stock Exchange
Heungkuk Fire&Marine Insurance Co., Ltd.	000545.KS	204	5.6	2.3	0.4	KSE
The Progressive Corporation	0KOC.L	155,569	15.7	17.9	6.1	London Stock Exchange
Cincinnati Financial Corporation	0HYE.L	23,050	11.7	15.9	1.7	London Stock Exchange
Hanwha General Insurance Co., Ltd.	000370.KS	485	0.9	1.9	0.2	KSE
Lotte Non - Life Insurance Co., Ltd.	000400.KS	396	2.2	22.8	0.7	KSE
DB Insurance Co., Ltd.	005830.KS	5,400	3.4	4.0	0.8	KSE
W. R. Berkley Corporation	0HMZ.L	27,879	14.9	16.8	3.5	London Stock Exchange
Hyundai Marine & Fire Insurance Co., Ltd.	001450.KS	1,533	1.3	2.5	0.4	KSE
Heungkuk Fire&Marine Insurance Co., Ltd.	000540.KS	200	5.6	2.3	0.4	KSE
The Allstate Corporation	0HCZ.L	52,246	7.8	11.2	2.4	London Stock Exchange
Samsung Fire & Marine Insurance Co., Ltd.	000810.KS	13,770	8.6	9.0	1.2	KSE
Markel Corporation	0JYM.L	25,230	10.3	13.8	1.5	London Stock Exchange
Loews Corporation	0JVI.L	18,919	6.1	13.9	1.2	London Stock Exchange
The First Insurance Co., Ltd.	2852.TW	298	9.6	9.7	1.0	Taiwan
Shinkong Insurance Co., Ltd.	2850.TW	1,111	22.7	9.9	1.7	Taiwan
PICC Property and Casualty Company Limited	2328.HK	44,319	0.6	9.9	1.2	HKSE
The People's Insurance Company (Group) of China Limited	1339.HK	49,102	9,276.1	6.0	1.0	HKSE
Taiwan Fire & Marine Insurance Co., Ltd.	2832.TW	394	10.9	10.6	0.9	Taiwan
Chubb Limited	0VQD.L	115,025	11.7	13.6	1.8	London Stock Exchange
The People's Insurance Company (Group) of China Limited	601319.SS	51,857	3.6	8.6	1.4	Shanghai
ZhongAn Online P & C Insurance Co., Ltd.	6060.HK	3,663	0.9	43.4	1.3	HKSE
Admiral Group plc	ADM.L	13,914	9.6	15.3	7.4	London Stock Exchange
Anicom Holdings, Inc.	8715.T	360	19.2	16.0	1.8	Tokyo
Tokio Marine Holdings, Inc.	8766.T	77,840	14.0	10.6	2.2	Tokyo
Salama Cooperative Insurance Company	8050.SR	108	3.2	9.5	1.1	Saudi
LPI Capital Bhd	8621.KL	1,345	17.9	15.5	2.5	Kuala Lumpur
American Coastal Insurance Corporation	ACIC	508	-7.9	-2.7	1.9	NASDAQ Capital Market
Malath Cooperative Insurance Company	8020.SR	180	2.9	24.4	1.5	Saudi
Sompo Holdings, Inc.	8630.T	25,951	6.8	9.4	1.4	Tokyo
MS&AD Insurance Group Holdings, Inc.	8725.T	33,065	9.5	7.1	1.2	Tokyo
Arabia Insurance Cooperative Company	8160.SR	162	4.0	4.2	0.2	Saudi
Arabian Shield Cooperative Insurance Company	8070.SR	271	2.7	19.7	0.8	Saudi
American Financial Group, Inc.	AFG	10,543	15.9	13.2	2.4	New York Stock Exchange
AXIS Capital Holdings Limited	AXS	8,178	8.5	9.5	1.4	New York Stock Exchange
Aspen Insurance Holdings Limited	AHL-PE	1,821	13.0	5.0	0.6	New York Stock Exchange
American Financial Group, Inc.	AFGE	10,425	15.9	13.2	2.4	New York Stock Exchange
The Allstate Corporation	ALL-PJ	7,148	7.5	12.8	2.3	New York Stock Exchange
The Allstate Corporation	ALL-PI	5,095	7.5	12.8	2.3	New York Stock Exchange
The Allstate Corporation	ALL-PH	52,450	7.5	12.8	2.3	New York Stock Exchange
American Financial Group, Inc.	AFGC	10,443	15.9	13.2	2.4	New York Stock Exchange
AXIS Capital Holdings Limited	AXS-PE	8,032	8.5	9.5	1.4	New York Stock Exchange
The Allstate Corporation	ALL-PB	51,733	7.5	12.8	2.3	New York Stock Exchange
Allianz Ayudhya Capital Public Company Limited	AYUD.BK	379	58.3	17.2	0.9	Thailand
American Financial Group, Inc.	AFGB	10,516	15.9	13.2	2.4	New York Stock Exchange
American Financial Group, Inc.	AFGD	10,369	15.9	13.2	2.4	New York Stock Exchange
Aspen Insurance Holdings Limited	AHL-PD	1,186	13.0	5.0	0.6	New York Stock Exchange
The Allstate Corporation	ALL	52,083	7.5	12.8	2.3	New York Stock Exchange
Beazley plc	BEZ.L	7,773	-19.1	6.4	2.0	London Stock Exchange
Bowhead Specialty Holdings Inc.	BOW	1,230	21.9	28.5	3.1	New York Stock Exchange
Chubb Limited	CB	115,331	8.7	13.6	1.7	New York Stock Exchange
Donegal Group Inc.	DGICA	691	7.9	9.9	1.2	NASDAQ Global Select
Definity Financial Corporation	DFY.TO	6,518	13.0	21.0	2.6	Toronto Stock Exchange
Cincinnati Financial Corporation	CINF	23,006	11.7	15.9	1.7	NASDAQ Global Select
Conifer Holdings, Inc.	CNFRZ	230	-0.2	0.4	0.4	NASDAQ Global Market
Donegal Group Inc.	DGICB	721	7.9	9.9	1.2	NASDAQ Global Select
CNA Financial Corporation	CNA	12,409	10.7	14.0	1.2	New York Stock Exchange
Fairfax Financial Holdings Limited	FFH.TO	41,247	6.9	9.8	1.6	Toronto Stock Exchange
FBD Holdings plc	EG7.IR	640	6.3	10.6	1.0	Irish
Hiscox Ltd	HSX.L	5,824	147.7	12.5	1.7	London Stock Exchange
Hagerty, Inc.	HGTY	920	8.3	33.9	5.6	New York Stock Exchange
HCI Group, Inc.	HCI	1,717	7.1	11.3	2.9	New York Stock Exchange
Global Indemnity Group, LLC	GBLI	464	12.9	16.2	0.7	New York Stock Exchange
Horace Mann Educators Corporation	HMN	1,753	6.6	15.5	1.3	New York Stock Exchange
Insurance Australia Group Limited	IAG.AX	13,991	8.6	17.8	3.2	Australian Securities Exchange
Heritage Insurance Holdings, Inc.	HRTG	702	9.5	9.0	2.1	New York Stock Exchange
Helios Underwriting plc	HUW.L	218	29.2	9.5	1.2	London Stock Exchange
Línea Directa Aseguradora, S.A.	LDA.MC	1,713	8.1	19.6	4.1	Madrid Stock Exchange
Intact Financial Corporation	IFC.TO	40,840	13.9	24.3	3.0	Toronto Stock Exchange
Kemper Corporation	KMPR	4,167	8.1	12.1	1.4	New York Stock Exchange
Loews Corporation	L	18,902	5.7	14.4	1.1	New York Stock Exchange
Kinsale Capital Group, Inc.	KNSL	11,115	22.9	27.3	7.0	New York Stock Exchange
Kemper Corporation 5.875% Fixed	KMPB	4,047	11.2	4.4	0.5	New York Stock Exchange
Intact Financial Corporation	IFC-PE.TO	12,322	13.9	24.3	3.0	Toronto Stock Exchange
Intact Financial Corporation	IFC-PA.TO	2,794	13.9	24.3	3.0	Toronto Stock Exchange
Kingstone Companies, Inc.	KINS	218	1,197.3	9.9	2.5	NASDAQ Capital Market
Intact Financial Corporation	IFC-PG.TO	15,688	13.9	24.3	3.0	Toronto Stock Exchange
Markel Corporation	MKL	25,306	10.3	13.8	1.5	New York Stock Exchange
Muang Thai Insurance Public Company Limited	MTI.BK	272	13.5	1.2	0.1	Thailand
Maiden Holdings, Ltd. 6.625 NT 2046	MHLA	1,292	-9.2	-7.0	39.3	New York Stock Exchange
Lemonade, Inc.	LMND	3,260	-17.3	-15.1	6.0	New York Stock Exchange
Mercury General Corporation	MCY	3,616	12.3	12.6	2.0	New York Stock Exchange
Personal Group Holdings Plc	PGH.L	123	13.1	16.6	2.5	London Stock Exchange
The Travelers Companies, Inc.	PA9.DE	60,831	14.5	14.2	2.2	Frankfurt Stock Exchange
The Progressive Corporation	PGR	156,094	12.9	17.9	5.4	New York Stock Exchange
NI Holdings, Inc.	NODK	263	8.4	52.9	1.1	NASDAQ Capital Market
Powszechny Zaklad Ubezpieczen SA	PZU.WA	14,475	1.3	9.9	1.6	Warsaw Stock Exchange
ProAssurance Corporation	PRA	1,171	13.2	27.7	1.0	New York Stock Exchange
Palomar Holdings, Inc.	PLMR	4,306	33.1	31.8	5.4	NASDAQ Global Select
Safety Insurance Group, Inc.	SAFT	1,185	13.1	16.0	1.4	NASDAQ Global Select
Root, Inc.	ROOT	2,121	26.4	37.5	8.9	NASDAQ Global Select
QBE Insurance Group Limited	QBE.AX	22,924	1.0	13.4	2.2	Australian Securities Exchange
RLI Corp.	RLI	6,729	57.6	23.9	4.2	New York Stock Exchange
Quálitas Controladora, S.A.B. de C.V.	Q.MX	4,055	20.5	12.7	2.9	Mexico
Suncorp Group Limited	SUN.AX	15,186	10.7	18.4	2.2	Australian Securities Exchange
Stewart Information Services Corporation	STC	1,838	8.4	24.9	1.3	New York Stock Exchange
Sjóvá-Almennar tryggingar hf.	SJOVA.IC	417	39.2	12.7	2.1	Iceland
Skyward Specialty Insurance Group, Inc.	SKWD	2,369	12.4	19.6	2.9	NASDAQ Global Select
Selective Insurance Group, Inc.	SIGI	5,281	12.4	22.5	1.6	NASDAQ Global Select
Selective Insurance Group, Inc.	SIGIP	1,023	12.4	22.5	1.6	NASDAQ Global Select
Türkiye Sigorta Anonim Sirketi	TURSG.IS	2,057	5.8	3.0	1.3	Istanbul Stock Exchange
Tower Limited	TWR.AX	321	1.1	18.7	1.9	Australian Securities Exchange
Universal Insurance Holdings, Inc.	UVE	773	16.8	11.6	1.8	New York Stock Exchange
The Hanover Insurance Group, Inc.	THG	6,118	9.5	13.8	2.0	New York Stock Exchange
Tower Limited	TWR.NZ	322	5.7	9.6	1.5	NZSE
The Travelers Companies, Inc.	TRV	60,566	3.7	14.1	2.1	New York Stock Exchange
United Fire Group, Inc.	UFCS	728	9.4	11.0	0.9	NASDAQ Global Select
W. R. Berkley Corporation 5.70% SB DB 2058	WRB-PE	28,516	12.5	16.8	3.3	New York Stock Exchange
White Mountains Insurance Group, Ltd.	WTM	4,557	20.6	162.5	1.0	New York Stock Exchange
W. R. Berkley Corporation	WRB	27,824	12.5	16.8	3.3	New York Stock Exchange