Subscribe

Protector Forsikring ASA (PROT.OL)

NOK486.00 -9.80 (-1.98%)
NO OSL Financial Services Insurance - Specialty
Address Støperigata 2 113
Oslo, NO
CEO Henrik Wold-Golfetto Hoye
IPO 2007-05-25
ISIN NO0010209331

Explore sections of this company profile

Also trades on Oslo Stock Exchange · PROT.OL (NOK) Other OTC · PSKRF (USD)
Description

Protector Forsikring ASA functions as a general insurer, offering a broad spectrum of insurance solutions to commercial clients, public sector entities, and specialized affinity markets. The company's operations span Norway, Denmark, Sweden, the United Kingdom, and Finland, and are structured into Commercial Lines of Business and Public Lines of Business segments. Its product portfolio encompasses coverage for individuals, vehicles, real estate, legal liabilities, and changes of ownership. Distribution for its non-marine offerings is exclusively conducted through insurance brokers. Founded in 2003, the company maintains its principal office in Oslo, Norway.

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
NOK486.00 -9.80 (-1.98%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
136.9K
Beta
0.38
Float Shares
50.82M
Free Float %
61.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.17% -1.97% -2.10% -11.81% -5.13% -12.32% +12.51% +170.30% +407.56% +481.91% +2,945.33%
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
486.00
DCF (Unlevered) 2,374.08 +388.5%
DCF (Levered) 221.48 -54.4%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.01
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Insurance - Specialty: +11.0%
    +26.1% Q2'26: +3.8% (vs Q2'25)
  • EPS growth Insurance - Specialty: +18.3%
    +69.5% Q2'26: +3.4% (vs Q2'25)
  • FCF margin FCF growth · Insurance - Specialty: +39.7%
    +17.6% Q2'26: +16.3% (vs Q2'25)
  • EBIT margin Insurance - Specialty: +18.3%
    +24.1% Q2'26: +25.0% (vs Q2'25)
  • ROIC Insurance - Specialty: +10.3%
    +30.1% Q2'26: +34.4% (vs Q2'25)
  • Share dilution Insurance - Specialty: +0.5%
    +1.5% Q2'26: +0.0% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Insurance - Specialty: 0.25×
    0.66× Q2'26: 0.59× (vs Q2'25)
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 (0.38) × ERP
WACC = 94% × Ke + 6% × Kd (7.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,374.08 Current price: 486.00
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 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
2 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
4 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
2.63B
est: 2.86B (-8.1%)
3.38B
est: 3.40B (-0.8%)
2.96B
est: 4.16B (-28.8%)
3.08B
est: 4.76B (-35.3%)
4.36B
est: 4.72B (-7.7%)
5.52B
est: 5.11B (+8.0%)
5.93B
est: 5.95B (-0.4%)
5.99B
est: 6.91B (-13.3%)
9.72B
est: 9.65B (+0.7%)
11.69B
est: 12.33B (-5.2%)
14.74B
est: 14.06B (+4.9%)
15.94B
15.83B – 16.05B
+13.4% YoY
17.53B
17.35B – 17.69B
+10.0% YoY
19.38B
18.99B – 19.76B
+10.5% YoY
EBITDA
548.05M
est: 641.55M (-14.6%)
556.47M
est: 762.65M (-27.0%)
477.18M
est: 932.70M (-48.8%)
16.46M
est: 1.07B (-98.5%)
-22.71M
est: 1.06B (-102.1%)
1.07B
est: 1.14B (-6.3%)
1.45B
est: 1.33B (+8.4%)
1.77B
est: 1.55B (+14.1%)
1.99B
est: 2.16B (-7.8%)
2.13B
est: 2.88B (-26.2%)
3.56B
est: 3.28B (+8.4%)
3.72B
3.70B – 3.75B
+13.4% YoY
4.09B
4.05B – 4.13B
+10.0% YoY
4.52B
4.43B – 4.61B
+10.5% YoY
EBIT
536.14M
est: 623.15M (-14.0%)
541.09M
est: 740.77M (-27.0%)
459.94M
est: 905.94M (-49.2%)
-5.21M
est: 1.04B (-100.5%)
-52.06M
est: 1.03B (-105.1%)
1.04B
est: 1.11B (-6.0%)
1.42B
est: 1.30B (+9.4%)
1.71B
est: 1.50B (+13.7%)
1.93B
est: 2.10B (-8.0%)
2.05B
est: 2.81B (-27.0%)
3.56B
est: 3.21B (+11.0%)
3.63B
3.61B – 3.66B
+13.4% YoY
4.00B
3.96B – 4.03B
+10.0% YoY
4.42B
4.33B – 4.51B
+10.5% YoY
Net Income
464.24M
est: 385.20M (+20.5%)
452.68M
est: 434.60M (+4.2%)
476.72M
est: 432.80M (+10.1%)
-295.40M
est: -166.26M (-77.7%)
-4.53M
est: 31.53M (-114.4%)
979.20M
est: 997.17M (-1.8%)
1.23B
est: 1.21B (+2.1%)
1.38B
est: 556.68M (+147.7%)
1.51B
est: 1.21B (+24.3%)
1.54B
est: 1.52B (+1.3%)
2.65B
est: 2.69B (-1.7%)
2.05B
2.02B – 2.15B
-23.8% YoY
2.33B
2.14B – 2.52B
+13.6% YoY
2.48B
2.21B – 2.75B
+6.5% YoY
SGA
51.30M
est: 46.51M (+10.3%)
162.00M
est: 55.28M (+193.0%)
178.07M
est: 67.61M (+163.4%)
233.27M
est: 77.25M (+202.0%)
269.22M
est: 76.66M (+251.2%)
370.92M
est: 82.98M (+347.0%)
41.22M
est: 96.65M (-57.3%)
42.19M
est: 112.27M (-62.4%)
est: 156.80M (-100.0%)
est: 34.52M (-100.0%)
est: 39.34M (-100.0%)
44.61M
44.30M – 44.92M
+13.4% YoY
49.06M
48.56M – 49.51M
+10.0% YoY
54.23M
53.14M – 55.31M
+10.5% YoY
EPS
5.48
est: 4.68 (+17.0%)
5.25
est: 5.28 (-0.6%)
5.53
est: 5.26 (+5.1%)
-3.52
est: -2.02 (-74.1%)
-0.06
est: 0.38 (-114.5%)
11.96
est: 12.12 (-1.4%)
14.96
est: 14.67 (+1.9%)
16.70
est: 6.77 (+146.7%)
18.30
est: 14.76 (+24.0%)
18.70
est: 18.21 (+2.7%)
31.70
est: 32.27 (-1.8%)
25.02
24.17 – 25.70
-22.5% YoY
28.71
25.66 – 30.14
+14.8% YoY
30.64
26.47 – 32.98
+6.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-21 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-20 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-19 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-18 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-15 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-12 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-11 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-08 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-07 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-06 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-05 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-05-04 B+ 3/5 3/5 5/5 5/5 3/5 2/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
41.24M
OE per share TTM
0.41
Owner's Yield
0.11%
Maintenance CapEx ratio
9.64%
Maint CapEx / Avg PPE
1.4%

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
5.99M
Shares Outstanding
82.43M

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
Hans Didring Deputy Chief Executive Officer 16M male
Henrik Wold-Golfetto Hoye Chief Executive Officer 15M male
Dag Marius Nereng Chief Investment Officer 13M male
Amund Gronvold Skoglund Chief Financial Officer 9M male
Ditlev de Vibe Vanay Chief Financial Officer 9M male
Stuart Winter Country Manager UK 8M male
Leonard Bijl IT Director 7M
Fredrik Landelius MD of Nordics & Country Manager Sweden 6M male
Cathrine Wessel Poulsen Deputy Employees Representative Member & Country Manager of Norway 5M female
Stefan Salonen Head of Underwriting & General Agent male
Bjarte Jensen Chief Underwriter of Public Sector - UK male
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