Just jotted down some back of an envelope calculations for what I think QBE fair value should be based on their FY guidance. This is not even taking into account the almost 10% dividend. I'm new to researching this, so apologies if any of the numbers are off, and please let me know.
Forecasting FY $15 billion NEP and 11-14% insurance profit margin.
* Pessimistic case - misses both FY NEP and margin targets, AUD appreciates
NEP - $US14 billion
Margin - 10%
Insurance profit = $US1.4 billion
Profit after Tax @ 20% = $US1.12 billion
In $AU @ $1.10 exchange rate = $1.02 billion
Priced on historic PE ratio of 11.2 to 16.9 = $11.4 - $17.2 billion
Share price of $9.88 - $14.9
* Optimistic case - hits NEP target and top end of margin target, AUD depreciates slightly
NEP - $15 billion
Margin - 14%
Insurance profit = $2.1 billion
Profit after tax @ 20% = $1.68 billion
In $AU @ 0.98 exchange rate = $1.71 billion
Priced on historic PE ratio of 11.2 to 16.9 = $19.1 - $28.9 billion
Share price of $16.55 - $25.15
* Mid-range case - just below NEP target, middle of margin range, exchange rate stable and PE of 14.
NEP - $14.5 billion
Margin - 12.5%
Profit = $1.81 billion
Profit after tax @20% = $1.45
In $AU @ 1.05 = $1.38 billion
Mid-range PE of 14 gives market cap. = $19.3 billion
Share price of $16.72
- Forums
- ASX - By Stock
- QBE
- basic calculations
basic calculations
-
- There are more pages in this discussion • 45 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add QBE (ASX) to my watchlist
(20min delay)
|
|||||
Last
$17.03 |
Change
-0.090(0.53%) |
Mkt cap ! $25.58B |
Open | High | Low | Value | Volume |
$17.28 | $17.29 | $17.03 | $34.66M | 2.027M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 42207 | $17.03 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$17.05 | 6932 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 9755 | 17.030 |
4 | 7372 | 17.020 |
4 | 12596 | 17.010 |
3 | 10021 | 17.000 |
2 | 5725 | 16.990 |
Price($) | Vol. | No. |
---|---|---|
17.060 | 3342 | 1 |
17.160 | 8396 | 3 |
17.170 | 9299 | 2 |
17.180 | 7108 | 1 |
17.190 | 20312 | 1 |
Last trade - 16.10pm 16/07/2024 (20 minute delay) ? |
Featured News
QBE (ASX) Chart |