Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.6x - 1.8x | 1.7x |
| Historical Pb Multiple | 0.9x - 1.6x | 0.9x |
| Fair Value | C$46.22 - C$51.09 | C$48.65 |
| Upside | 3.2% - 14.1% | 8.7% |
| Benchmarks | - | Full Ticker |
| E-L Financial Corporation Limited | - | TSX:ELF |
| Fairfax Financial Holdings Limited | - | TSX:FFH |
| New China Life Insurance Company Ltd. | 133,600.0% | SEHK:1336 |
| SCOR SE | - | ENXTPA:SCR |
| Ping An Insurance (Group) Company of China, Ltd. | - | BMV:2318N |
| Manulife Financial Corporation | - | TSX:MFC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ELF | FFH | 1336 | SCR | 2318 N | MFC | |||
| TSX:ELF | TSX:FFH | SEHK:1336 | ENXTPA:SCR | BMV:2318N | TSX:MFC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 16.2% | 14.7% | 12.5% | -60.6% | -3.3% | -1.3% | ||
| 3Y CAGR | 10.8% | 4.9% | 20.6% | -79.4% | 7.6% | -9.7% | ||
| Latest Twelve Months | 320.6% | 5.0% | 303.3% | -98.9% | 39.1% | 11.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.9% | 11.3% | 21.7% | 0.6% | 12.9% | 10.6% | ||
| Prior Fiscal Year | 33.3% | 13.6% | 20.7% | 5.0% | 9.4% | 17.6% | ||
| Latest Fiscal Year | 42.3% | 11.1% | 40.3% | 0.0% | 13.1% | 16.9% | ||
| Latest Twelve Months | 102.0% | 11.2% | 35.2% | 0.0% | 12.4% | 15.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.3% | 18.0% | 16.5% | 2.6% | 14.2% | 8.3% | ||
| Prior Fiscal Year | 14.2% | 22.0% | 8.6% | 18.0% | 9.7% | 10.8% | ||
| Latest Twelve Months | 41.4% | 18.1% | 31.3% | 0.2% | 12.7% | 9.8% | ||
| Next Fiscal Year | 12.5% | 15.0% | 15.1% | 15.5% | 13.8% | 14.2% | ||
| Two Fiscal Years Forward | 14.5% | 14.6% | 14.6% | 15.8% | 14.3% | 15.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 1.0x | 1.8x | 0.3x | 0.9x | 2.6x | ||
| Price / LTM EPS | 1.7x | 8.5x | 5.0x | 628.6x | 7.5x | 16.3x | ||
| Price / Book | 0.7x | 1.5x | 1.7x | 1.1x | 0.9x | 1.6x | ||
| Price / Fwd Book | 0.6x | 1.4x | 1.6x | 1.0x | 0.9x | 1.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.1x | 1.7x | |||||
| Historical P/B Ratio | 0.9x | 0.9x | 1.6x | |||||
| Selected P/B Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) Book Value | 49,273 | 49,273 | 49,273 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ELF | FFH | 1336 | SCR | 2318 N | MFC | |
| Value of Common Equity | 5,431 | 34,658 | 165,668 | 5,090 | 908,999 | 76,678 | |
| (/) Shares Outstanding | 3.5 | 21.5 | 5,707.2 | 178.6 | 20,936.4 | 1,712.7 | |
| Implied Stock Price | 1,568.88 | 1,614.77 | 29.03 | 28.50 | 43.42 | 44.77 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.72 | 0.92 | 1.00 | 0.37 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,568.88 | 2,254.90 | 31.45 | 28.50 | 116.20 | 44.77 | |
| Trading Currency | CAD | CAD | HKD | EUR | MXN | CAD | |
| FX Rate to Reporting Currency | 1.00 | 0.72 | 0.92 | 1.00 | 0.37 | 1.00 | |