Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Interlife General Insurance Company S.A. z wycenami spółki



Aktualna cena: 5.02
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 8.3
Do wycen spółek stosujemy 4 metody:


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

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 9.0 13.1 1.5
Interlife General Insurance Company S.A. 8.2 7.7 0.6
Mediana / Interlife General Insurance Company S.A. 1.1 1.7 2.3


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 109 8.4 8.0 0.7 Athens
Allianz SE ALV.WA 158,810 14.9 13.8 2.2 Warsaw Stock Exchange
The Hartford Financial Services Group, Inc. HIG 34,899 7.9 11.8 2.1 New York Stock Exchange
United Cooperative Assurance Company 8190.SR 76 -10.8 -6.5 1.1 Saudi
Qatar Insurance Company Q.S.P.C. QATI.QA 1,835 27.8 10.3 1.1 Qatar
MetLife, Inc. 0K0X.L 51,731 15.3 12.0 1.9 London Stock Exchange
Berkshire Hathaway Inc. BRK-B 1,023,546 8.0 12.6 1.6 New York Stock Exchange
Ping An Insurance (Group) Company of China, Ltd. 82318.HK 138,340 3.5 8.6 1.1 HKSE
Allianz Saudi Fransi Cooperative Insurance Company 8040.SR 262 2.9 87.6 1.2 Saudi
Aviva PLC AV-A.L 5,705 54.8 26.1 2.0 London Stock Exchange
ageas SA/NV AGS.BR 12,929 30.3 12.4 1.4 Brussels
OUTsurance Group Limited OUT.JO 67 11.8 28.3 8.8 Johannesburg
NN Group N.V. NN.AS 17,970 -11.2 10.2 0.7 Amsterdam
Rosgosstrakh Insurance Company (Public Joint Stock Company) RGSS.ME 1,255 15.5 14.7 1.7 Moscow Stock Exchange
7.125% Fixed-Rate Reset Subordinated Debentures due 2052 RZC 1,702 1.2 2.6 0.1 New York Stock Exchange
Old Republic International Corporation ORI 9,098 0.0 11.5 1.5 New York Stock Exchange
Arch Capital Group Ltd. ACGL 33,110 7.8 9.1 1.6 NASDAQ Global Select
NÜRNBERGER Beteiligungs-AG NBG6.DE 680 -57.1 -7.5 0.7 Frankfurt Stock Exchange
Athene Holding Ltd. ATH-PE 5,278 6.2 4.1 0.8 New York Stock Exchange
Equitable Holdings, Inc. EQH 16,082 6.2 13.0 6.8 New York Stock Exchange
Athene Holding Ltd. ATH-PD 3,448 6.2 4.1 0.8 New York Stock Exchange
Assurant, Inc. 5.25% Subordinat AIZN 9,906 7.9 14.4 1.8 New York Stock Exchange
Arch Capital Group Ltd. ACGLN 6,307 7.8 9.1 1.6 NASDAQ Global Select
The New India Assurance Company Limited NIACL.BO 3,547 420.7 30.3 0.7 Bombay Stock Exchange
Assicurazioni Generali S.p.A. G.MI 55,404 2.8 13.2 1.6 Milan
Allianz SE ALV.DE 155,059 11.2 13.5 2.1 Frankfurt Stock Exchange
Direct Line Insurance Group plc DLG.L 5,320 10.6 25.7 1.6 London Stock Exchange
Trupanion, Inc. 0LH0.L 2,171 84.3 -513.2 6.6 London Stock Exchange
Allied Cooperative Insurance Group 8150.SR 89 -22.6 -12.0 1.2 Saudi
Porto Seguro S.A. PSSA3.SA 5,930 7.1 11.8 2.4 São Paulo
Dhipaya Group Holdings Public Company Limited TIPH.BK 347 7.3 9.1 1.4 Thailand
Bâloise Holding AG BALN.SW 11,145 10.5 23.2 2.5 Swiss Exchange
Saga plc SAGA.L 337 7.2 -1.5 4.4 London Stock Exchange
Anadolu Anonim Türk Sigorta Sirketi ANSGR.IS 1,176 6.3 4.5 2.0 Istanbul Stock Exchange
AXA SA CS.PA 107,837 8.9 12.0 1.9 Paris
The Hartford Financial Services Group, Inc. HIG-PG 34,625 7.9 11.8 2.1 New York Stock Exchange
The Mediterranean and Gulf Cooperative Insurance and Reinsurance Company 8030.SR 531 22.1 20.7 1.9 Saudi
Star Health and Allied Insurance Company Limited STARHEALTH.NS 2,957 84.2 34.2 3.1 National Stock Exchange of India
Al Khaleej Takaful Insurance Company Q.P.S.C. AKHI.QA 168 9.3 9.2 1.0 Qatar
Principal Financial Group, Inc. PFG 18,173 13.7 16.8 1.6 NASDAQ Global Select
Vienna Insurance Group AG VIG.VI 6,615 14.7 12.7 0.9 Vienna
Tryg A/S TRYG.CO 15,105 13.0 19.1 2.5 Copenhagen
Unipol Gruppo S.p.A. UNI.MI 13,942 27.4 8.8 1.3 Milan
iA Financial Corporation Inc. IAG.TO 9,818 9.0 14.6 1.8 Toronto Stock Exchange
Arch Capital Group Ltd. ACGLO 33,758 7.8 9.1 1.6 NASDAQ Global Select
Fidelis Insurance Holdings Limited FIHL 1,743 81.4 -171.4 0.7 New York Stock Exchange
Berkshire Hathaway Inc. BRK.NE 1,066,628 8.4 12.4 1.5 NEO
Walaa Cooperative Insurance Company 8060.SR 510 2.8 -43.1 1.1 Saudi
SBI Insurance Group Co., Ltd. 7326.T 236 -31.7 2.9 0.8 Tokyo
Equitable Holdings, Inc. EQH-PC 5,090 6.2 13.0 6.8 New York Stock Exchange
Berkshire Hathaway Inc. BRYN.DE 1,022,380 6.7 10.9 1.3 Frankfurt Stock Exchange
Mapfre, S.A. MAP.MC 12,303 -6.6 10.0 1.1 Madrid Stock Exchange
Grupo Catalana Occidente, S.A. GCO.MC 6,710 7.3 7.1 1.0 Madrid Stock Exchange
Aegon N.V. AEG 11,206 2.1 14.7 1.1 New York Stock Exchange
Berkshire Hathaway Inc. BRKA.VI 1,022,147 8.1 12.7 1.6 Vienna
American International Group, Inc. 0OAL.L 46,799 8.6 16.8 1.2 London Stock Exchange
Vaudoise Assurances Holding SA 0QN7.L 2,299 11.9 12.6 0.7 London Stock Exchange
Union Insurance Co., Ltd. 2816.TW 196 10.9 6.6 0.8 Taiwan
Allianz Malaysia Berhad 1163.KL 784 6.0 4.0 0.5 Kuala Lumpur
Sun Life Financial Inc. SLF 35,168 17.3 14.9 1.9 New York Stock Exchange
UNIQA Insurance Group AG UN9.DE 4,211 7.7 12.3 1.3 Frankfurt Stock Exchange
American International Group, Inc. AINN.DE 46,688 5.9 21.1 1.4 Frankfurt Stock Exchange
Aksigorta A.S. AKGRT.IS 274 26.8 6.8 2.4 Istanbul Stock Exchange
Talanx AG TLX.DE 33,204 9.3 14.2 2.3 Frankfurt Stock Exchange
Eurohold Bulgaria AD EHG.WA 181 -32.4 -6.8 5.7 Warsaw Stock Exchange
Aviva plc AV.L 25,837 54.8 26.1 2.0 London Stock Exchange
AXA SA AXA.DE 105,952 8.9 12.0 1.9 Frankfurt Stock Exchange
The Company for Cooperative Insurance 8010.SR 5,850 4.3 20.2 4.6 Saudi
Sunshine Insurance Group Company Limited 6963.HK 5,364 0.5 7.1 0.6 HKSE
American International Group, Inc. AIG 46,798 5.3 -25.1 1.2 New York Stock Exchange
CNO Financial Group, Inc. 5.125 CNO-PA 3,698 0.4 12.4 1.5 New York Stock Exchange
Assicurazioni Generali S.p.A. ASG.DE 55,386 2.8 13.2 1.6 Frankfurt Stock Exchange
BB Seguridade Participações S.A. BBSE3.SA 11,964 7.4 7.7 5.7 São Paulo
The Travelers Companies, Inc. 0R03.L 60,082 11.0 11.5 2.0 London Stock Exchange
Al Sagr Cooperative Insurance Company 8180.SR 110 104.8 62.7 1.1 Saudi
Wataniya Insurance Company 8300.SR 183 1.6 8.3 1.1 Saudi
PT Sinar Mas Multiartha Tbk SMMA.JK 6,154 23.7 86.4 4.3 Jakarta Stock Exchange
Athene Holding Ltd. ATH-PC 5,093 6.2 4.1 0.8 New York Stock Exchange
Berkshire Hathaway Inc. BRK-A 1,020,746 7.9 12.6 1.6 New York Stock Exchange
Saudi Arabian Cooperative Insurance Company 8100.SR 121 2.1 7.4 1.1 Saudi
Aegon N.V. AGN.AS 11,302 2.1 18.3 1.3 Amsterdam
Chubb Arabia Cooperative Insurance Company 8240.SR 276 10.0 74.4 2.2 Saudi
Aplus Asset Advisor Co. Ltd 244920.KS 103 3.0 37.5 0.9 KSE
Inversiones La Construcción S.A. ILC.SN 1,100 -6.0 8.1 0.9 Santiago
International General Insurance Holdings Ltd. IGIC 1,085 33.4 8.7 1.7 NASDAQ Capital Market
Swiss Life Holding AG SLHN.SW 29,478 9.0 19.3 3.1 Swiss Exchange
PT Asuransi Tugu Pratama Indonesia Tbk TUGU.JK 219 5.6 4.8 0.3 Jakarta Stock Exchange
Zurich Insurance Group AG ZURN.SW 99,161 1.9 17.3 3.9 Swiss Exchange
ASR Nederland N.V. ASRNL.AS 14,028 0.7 13.5 1.2 Amsterdam
Sun Life Financial Inc. SLF.TO 35,170 13.6 15.1 1.9 Toronto Stock Exchange
Enstar Group Limited ESGRO 5,028 10.2 9.9 0.8 NASDAQ Global Select
Gulf Insurance Group 8250.SR 364 1.6 9.1 1.2 Saudi
Al Rajhi Company for Cooperative Insurance 8230.SR 3,229 7.8 38.7 5.6 Saudi
Gulf Union Alahlia Cooperative Insurance Company 8120.SR 184 -253.6 -43.2 1.2 Saudi
ICICI Lombard General Insurance Company Limited ICICIGI.NS 11,028 103.3 38.1 6.4 National Stock Exchange of India
ICICI Lombard General Insurance Company Limited ICICIGI.BO 11,025 103.3 38.1 6.4 Bombay Stock Exchange
Waterdrop Inc. WDH 61 7.4 1.1 0.1 New York Stock Exchange
Sampo Oyj SAMPO.HE 29,581 14.1 23.2 3.4 Helsinki
Sampo Oyj SAMPO-SDB.ST 29,655 14.1 22.4 3.3 Stockholm Stock Exchange
Aviva PLC AV-B.L 5,433 54.8 26.1 2.0 London Stock Exchange
DFV Deutsche Familienversicherung AG DFV.DE 112 54.6 16.5 0.9 Frankfurt Stock Exchange
Equitable Holdings, Inc. EQH-PA 6,278 6.2 13.0 6.8 New York Stock Exchange
Al Alamiya for Cooperative Insurance Company 8280.SR 149 4.5 16.8 1.1 Saudi
Alm. Brand A/S ALMB.CO 4,097 110.8 29.6 2.1 Copenhagen
Gjensidige Forsikring ASA GJF.OL 13,798 24.6 25.6 6.5 Oslo Stock Exchange
UNIQA Insurance Group AG UQA.VI 4,197 7.7 12.3 1.3 Vienna
Unum Group 6.250% JR NT58 UNMA 13,954 -29.6 2.6 0.4 New York Stock Exchange
The New India Assurance Company Limited NIACL.NS 3,548 420.7 30.3 0.7 National Stock Exchange of India
Doha Insurance Group Q.P.S.C. DOHI.QA 353 9.2 6.9 1.0 Qatar
Vaudoise Assurances Holding SA VAHN.SW 2,310 11.9 12.6 0.7 Swiss Exchange
Thai Group Holdings Public Company Limited TGH.BK 281 -2.3 29.5 1.0 Thailand
Enstar Group Limited ESGRP 5,305 10.2 9.9 0.8 NASDAQ Global Select
Medibank Private Limited MPL.AX 9,003 18.4 13,825.1 5.8 Australian Securities Exchange
Helvetia Holding AG HELN.SW 12,914 12.6 21.5 2.5 Swiss Exchange
Athene Holding Ltd. ATH-PB 4,080 6.2 4.1 0.8 New York Stock Exchange
PT Lippo General Insurance Tbk LPGI.JK 74 23.0 12.3 1.3 Jakarta Stock Exchange
Athene Holding Ltd. ATH-PA 5,066 6.2 4.1 0.8 New York Stock Exchange
Enstar Group Limited ESGR 5,038 10.2 9.9 0.8 NASDAQ Global Select
Star Health and Allied Insurance Company Limited STARHEALTH.BO 2,956 84.2 34.2 3.1 Bombay Stock Exchange
Goosehead Insurance, Inc GSHD 3,834 46.9 81.8 -28.6 NASDAQ Global Select
PT Asuransi Multi Artha Guna Tbk AMAG.JK 107 28.7 7.4 0.9 Jakarta Stock Exchange
Al-Etihad Cooperative Insurance Company 8170.SR 175 1.9 18.6 0.9 Saudi
Buruj Cooperative Insurance Company 8270.SR 153 44.5 83.7 1.2 Saudi
Argo Group US, Inc. 6.5% SR NTS 42 ARGD 736 -38.9 -4.8 0.4 New York Stock Exchange
Amana Cooperative Insurance Company 8310.SR 94 1,751.6 83.1 1.1 Saudi
Caixa Seguridade Participações S.A. CXSE3.SA 7,527 31.8 10.6 3.0 São Paulo