Subscribe

Admiral Group plc (ADM.L)

GBp3,588.00 -22.00 (-0.61%)
GB LSE Financial Services Insurance - Property & Casualty
Address Ty Admiral CF10 2EH
Cardiff, WLS, GB
CEO Milena Mondini de Focatiis
IPO 2004-09-23
ISIN GB00B02J6398

Explore sections of this company profile

Also trades on London Stock Exchange · ADM.L (GBp) Other OTC · AMIGF (USD) Other OTC · AMIGY (USD)
Description

Admiral Group plc, a financial services company, provides insurance and personal lending products in the United Kingdom, France, Italy, and Spain. It operates through four segments: UK Insurance, European Insurance, Admiral Money, and Other. The company offers underwriting services that include motor, household, pet, travel, and other insurance, as well as car and home insurance; and distributes and underwrites unsecured personal loans, car finance products, and secured homeowner loans. It provides its insurance products and services under the Admiral, Admiral Business, Admiral Money, Admiral Pioneer, Balumba, Bell, Connect by Admiral, ConTe.it Assicurazioni, ConTe.it Prestiti, Diamond, Gladiator, L'olivier – assurance, More Than, Qualitas Auto, and Veygo brand names. The company was formerly known as Admiral Group Limited and changed its name to Admiral Group plc in September 2004. Admiral Group plc was founded in 1993 and is headquartered in Cardiff, the United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp3,588.00 -22.00 (-0.61%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
828.9K
Beta
0.18
Float Shares
253.22M
Free Float %
82.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.72% -4.90% -2.43% +11.20% +3.91% +3.78% -1.61% +41.10% +9.21% +67.48% +1,048.43%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,588.00
DCF (Unlevered) 47,172.53 +1,214.7%
DCF (Levered) 36,452.48 +916.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 57% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 4 -1
Hold 3 0
Sell 2 0
Strong Sell 1 0
Quality scores
Altman Z-Score
3.05
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Property & Casualty: +14.1%
    +5.7% Q4'25: +34.0% (vs Q4'23)
  • EPS growth Insurance - Property & Casualty: +27.5%
    +11.5% Q4'25: +109.4% (vs Q4'23)
  • FCF margin FCF growth · Insurance - Property & Casualty: +25.6%
    +8.4% Q4'25: +6.5% (vs Q4'23)
  • EBIT margin Insurance - Property & Casualty: +16.3%
    +18.7% Q4'25: +17.2% (vs Q4'23)
  • ROIC Insurance - Property & Casualty: +7.9%
    +26.7% Q4'25: +49.3% (vs Q4'23)
  • Share dilution Insurance - Property & Casualty: +0.4%
    +0.3% Q4'25: +0.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Property & Casualty: -0.10×
    1.69× Q4'25: 0.91× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.18) × ERP
WACC = 84% × Ke + 16% × Kd (4.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 47,172.53 Current price: 3,588.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
10 EPS Ana.
Dec 2027
3 Rev. Ana.
9 EPS Ana.
Dec 2028
1 Rev. Ana.
4 EPS Ana.
Dec 2029
2 Rev. Ana.
3 EPS Ana.
Revenue
640.80M
est: 292.27M (+119.2%)
870.30M
est: 378.40M (+130.0%)
984.30M
est: 490.77M (+100.6%)
924.40M
est: 563.03M (+64.2%)
884.60M
est: 499.38M (+77.1%)
904.80M
est: 1.84B (-50.7%)
1.02B
est: 2.08B (-51.1%)
1.13B
est: 1.34B (-15.9%)
1.27B
est: 1.22B (+3.6%)
1.21B
est: 1.34B (-9.7%)
1.30B
est: 1.38B (-5.6%)
1.56B
est: 3.05B (-49.0%)
1.52B
est: 3.45B (-55.8%)
3.55B
est: 4.12B (-13.8%)
5.27B
est: 5.86B (-10.0%)
5.57B
est: 5.06B (+10.0%)
5.19B
3.90B – 5.95B
+2.4% YoY
5.52B
3.83B – 6.57B
+6.4% YoY
5.82B
4.20B – 6.80B
+5.4% YoY
20.20B
14.58B – 23.61B
+247.2% YoY
EBITDA
296.20M
est: 250.12M (+18.4%)
est: 353.45M (-100.0%)
403.30M
est: 399.98M (+0.8%)
est: 407.62M (-100.0%)
est: 339.26M (-100.0%)
est: 399.39M (-100.0%)
est: 460.93M (-100.0%)
487.20M
est: 313.49M (+55.4%)
569.10M
est: 460.42M (+23.6%)
717.60M
est: 564.51M (+27.1%)
830.00M
est: 563.52M (+47.3%)
776.20M
est: 623.34M (+24.5%)
403.10M
est: 674.63M (-40.2%)
501.50M
est: 1.06B (-52.5%)
924.70M
est: 1.13B (-18.3%)
1.12B
est: 1.30B (-13.6%)
1.33B
997.90M – 1.52B
+2.4% YoY
1.41B
980.71M – 1.68B
+6.4% YoY
1.49B
1.08B – 1.74B
+5.4% YoY
5.17B
3.73B – 6.05B
+247.2% YoY
EBIT
265.50M
est: 241.93M (+9.7%)
299.10M
est: 343.74M (-13.0%)
344.60M
est: 387.92M (-11.2%)
370.20M
est: 395.34M (-6.4%)
355.30M
est: 328.35M (+8.2%)
379.80M
est: 382.69M (-0.8%)
289.80M
est: 434.42M (-33.3%)
414.90M
est: 281.89M (+47.2%)
491.10M
est: 432.05M (+13.7%)
519.60M
est: 528.86M (-1.8%)
622.50M
est: 513.69M (+21.2%)
713.50M
est: 568.22M (+25.6%)
361.20M
est: 614.98M (-41.3%)
442.80M
est: 971.13M (-54.4%)
839.20M
est: 1.04B (-19.2%)
1.04B
est: 1.19B (-12.8%)
1.22B
918.48M – 1.40B
+2.4% YoY
1.30B
902.66M – 1.55B
+6.4% YoY
1.37B
990.10M – 1.60B
+5.4% YoY
4.76B
3.44B – 5.57B
+247.2% YoY
Net Income
193.80M
est: 175.90M (+10.2%)
221.20M
est: 250.91M (-11.8%)
258.40M
est: 286.88M (-9.9%)
287.00M
est: 296.45M (-3.2%)
285.20M
est: 254.56M (+12.0%)
300.00M
est: 311.21M (-3.6%)
222.20M
est: 353.47M (-37.1%)
334.20M
est: 224.99M (+48.5%)
395.10M
est: 357.85M (+10.4%)
432.40M
est: 438.79M (-1.5%)
528.80M
est: 426.66M (+23.9%)
593.50M
est: 471.95M (+25.8%)
286.50M
est: 365.10M (-21.5%)
338.00M
est: 400.90M (-15.7%)
663.30M
est: 833.70M (-20.4%)
742.60M
est: 750.14M (-1.0%)
761.12M
573.11M – 845.42M
+1.5% YoY
785.75M
672.61M – 888.89M
+3.2% YoY
882.51M
563.51M – 1.08B
+12.3% YoY
885.91M
565.68M – 1.08B
+0.4% YoY
SGA
102.90M
est: 137.56M (-25.2%)
152.60M
est: 188.90M (-19.2%)
164.00M
est: 222.04M (-26.1%)
195.00M
est: 211.78M (-7.9%)
213.80M
est: 192.91M (+10.8%)
251.60M
est: 256.44M (-1.9%)
332.40M
est: 328.49M (+1.2%)
366.90M
est: 313.69M (+17.0%)
424.00M
est: 362.13M (+17.1%)
216.80M
est: 436.13M (-50.3%)
247.70M
est: 420.74M (-41.1%)
479.00M
est: 465.40M (+2.9%)
est: 503.70M (-100.0%)
654.30M
est: 525.41M (+24.5%)
769.10M
est: 664.49M (+15.7%)
est: 645.66M (-100.0%)
661.36M
496.93M – 758.26M
+2.4% YoY
703.65M
488.37M – 837.33M
+6.4% YoY
741.98M
535.68M – 867.24M
+5.4% YoY
2.58B
1.86B – 3.01B
+247.2% YoY
EPS
0.72
est: 0.72 (+0.7%)
0.82
est: 0.81 (+1.0%)
0.95
est: 0.94 (+1.2%)
1.05
est: 1.04 (+1.3%)
1.03
est: 1.05 (-1.8%)
1.07
est: 1.03 (+4.3%)
0.79
est: 0.98 (-19.0%)
1.17
est: 1.11 (+5.5%)
1.37
est: 1.32 (+3.5%)
1.48
est: 1.40 (+5.4%)
1.80
est: 1.58 (+14.0%)
2.00
est: 2.12 (-5.5%)
1.24
est: 1.30 (-4.5%)
1.11
est: 1.31 (-15.4%)
2.17
est: 1.80 (+20.3%)
2.46
est: 2.35 (+4.9%)
2.37
1.87 – 2.75
+1.1% YoY
2.60
2.19 – 2.89
+9.6% YoY
2.87
1.83 – 3.50
+10.6% YoY
2.88
1.84 – 3.52
+0.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-28 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-27 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-26 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-19 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-18 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-15 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-14 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-13 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-12 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-05 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-05-01 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5
2026-04-15 A- 4/5 5/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.33B
OE per share TTM
4.32
Owner's Yield
13.59%
Maintenance CapEx ratio
4.45%
Maint CapEx / Avg PPE
3.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
69.8K
Shares Outstanding
306.31M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Milena Mondini-de-Focatiis Group Chief Executive Officer & Executive Director 2M female
Geraint Jones Chief Financial Officer & Executive Director 1M male
David Graham Stevens Advisor 421.3K male
Keith Gerald Davies Group Chief Risk & Compliance Officer male
Lorna Connelly UK Head of People female
Noel Summerfield Head of Household
Alistair Hargreaves Chief Executive Officer of UK Insurance Business male
Zareena Brown Group Chief People Officer female
Daniel John Caunt Group Company Secretary & General Counsel male
Diane Michelberger Head of Investor Relations
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits