Reinsurance Group of America, Incorporated

股價

161.00 EUR

公允價值

177.61 EUR

Benchmarks	Ticker	Full Ticker
Assurant, Inc.	-	NYSE:AIZ
American International Group, Inc.	-	NYSE:AIG
Unum Group	-	NYSE:UNM
Primerica, Inc.	-	NYSE:PRI
MetLife, Inc.	-	NYSE:MET
Reinsurance Group of America, Incorporated	-	DB:RGPB

Multiples Valuation: Price / Sales

股價

161.00 EUR

公允價值

177.61 EUR

看漲

10.3%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	AIZ	AIG	UNM	PRI	MET	RGPB
	NYSE:AIZ	NYSE:AIG	NYSE:UNM	NYSE:PRI	NYSE:MET	DB:RGPB
Historical Sales Growth
5Y CAGR	4.8%	-11.3%	1.4%	8.5%	0.4%	9.1%
3Y CAGR	5.2%	-19.5%	2.4%	4.4%	1.1%	9.9%
Latest Twelve Months	6.7%	-2.9%	4.0%	12.0%	6.1%	19.1%

Historical Net Income Profit Margin
5 Year Average Margin	6.4%	8.9%	9.5%	16.7%	6.8%	4.0%
Prior Fiscal Year	5.8%	8.9%	10.4%	20.9%	2.1%	4.9%
Latest Fiscal Year	6.4%	8.1%	13.8%	22.8%	6.0%	3.2%
Latest Twelve Months	6.4%	8.1%	13.8%	22.8%	6.0%	3.2%

Current Trading Multiples
EV / LTM EBITDA	1.6x	7.2x	6.7x	5.3x	15.1x	10.4x
Price / LTM Sales	0.8x	1.8x	1.0x	2.7x	0.7x	0.5x
LTM P/E Ratio	12.7x	21.9x	7.5x	11.8x	11.7x	16.8x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.7x	1.0x	2.7x
Historical LTM P/S Ratio	0.5x	0.6x	0.6x

Selected Price / Sales Multiple	0.6x	0.6x	0.6x
(x) LTM Sales	22,107	22,107	22,107
(=) Equity Value	12,585	13,247	13,909
(/) Shares Outstanding	66.0	66.0	66.0
Implied Value Range	190.61	200.64	210.67
FX Rate: USD/EUR	1.1	1.1	1.1		Market Price
Implied Value Range (Trading Cur)	167.58	176.40	185.22		161.00
Upside / (Downside)	4.1%	9.6%	15.0%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	AIZ	AIG	UNM	PRI	MET	RGPB

Value of Common Equity	9,598	48,143	13,412	8,464	49,423	12,090
(/) Shares Outstanding	50.8	593.3	176.8	33.3	681.2	66.0
Implied Stock Price	188.97	81.14	75.87	254.55	72.55	183.12
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.14
Implied Stock Price (Trading Cur)	188.97	81.14	75.87	254.55	72.55	161.00

Trading Currency	USD	USD	USD	USD	USD	EUR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.14

載入錯誤