Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Insurance
/
Admiral Group
ADM
Admiral Group
Autonomous Tech Will Erode Core Motor Insurance Revenue
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 15 Analysts
Published
20 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£24.02
39.5% overvalued
intrinsic discount
09 Aug
UK£33.50
Loading
1Y
24.2%
7D
-3.2%
Author's Valuation
UK£24.0
39.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£24.0
39.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
5b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£5.5b
Earnings UK£707.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.71%
Insurance revenue growth rate
0.28%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.82%
Calculation
UK£707.84m
Earnings '28
x
12.12x
PE Ratio '28
=
UK£8.58b
Market Cap '28
UK£8.58b
Market Cap '28
/
293.22m
No. shares '28
=
UK£29.25
Share Price '28
UK£29.25
Share Price '28
Discounted to 2025 @ 6.82% p.a.
=
UK£24.00
Fair Value '25