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
- basic calculations
Just jotted down some back of an envelope calculations for what...
-
- 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
|
|||||
Last
$17.04 |
Change
0.095(0.56%) |
Mkt cap ! $25.70B |
Open | High | Low | Value | Volume |
$16.76 | $17.16 | $16.76 | $19.05M | 1.103M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 1798 | $17.03 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$17.04 | 1873 | 8 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
26 | 4106 | 17.030 |
20 | 6457 | 17.020 |
11 | 2402 | 17.010 |
10 | 2774 | 17.000 |
6 | 8092 | 16.990 |
Price($) | Vol. | No. |
---|---|---|
17.040 | 244 | 3 |
17.050 | 5112 | 18 |
17.060 | 2671 | 12 |
17.070 | 5281 | 14 |
17.080 | 106767 | 11 |
Last trade - 11.52am 19/07/2024 (20 minute delay) ? |
Featured News
QBE (ASX) Chart |