Mandatum Oyj Valuation

Q: What is the Fair Price of 0MAN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0MAN (€4.25) is trading below our estimate of [[fair value]] (€6.92)

Is 0MAN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0MAN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0MAN (€4.25) is trading below our estimate of fair value (€6.92)

Significantly Below Fair Value: 0MAN is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0MAN?

Key metric: As 0MAN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0MAN. This is calculated by dividing 0MAN's market cap by their current earnings.
What is 0MAN's PE Ratio?
PE Ratio	13.2x
Earnings	€161.30m
Market Cap	€2.13b

0MAN key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.8x
Enterprise Value/EBITDA	6.5x
PEG Ratio	-4.9x

Price to Earnings Ratio vs Peers

How does 0MAN's PE Ratio compare to its peers?

The above table shows the PE ratio for 0MAN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	35.9x
JUST Just Group	16.7x	8.2%	UK£1.5b
LGEN Legal & General Group	46.1x	28.0%	UK£13.0b
CSN Chesnara	75.6x	11.8%	UK£378.2m
LRE Lancashire Holdings	5.2x	-7.5%	UK£1.5b
0MAN Mandatum Oyj	13.2x	-2.7%	€2.1b

Price-To-Earnings vs Peers: 0MAN is good value based on its Price-To-Earnings Ratio (13.2x) compared to the peer average (35.9x).

Price to Earnings Ratio vs Industry

How does 0MAN's PE Ratio compare vs other companies in the European Insurance Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 0MAN is expensive based on its Price-To-Earnings Ratio (13.2x) compared to the European Insurance industry average (11.8x).

Price to Earnings Ratio vs Fair Ratio

What is 0MAN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0MAN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	13.2x
Fair PE Ratio	10.9x

Price-To-Earnings vs Fair Ratio: 0MAN is expensive based on its Price-To-Earnings Ratio (13.2x) compared to the estimated Fair Price-To-Earnings Ratio (10.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0MAN forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€4.25	€4.13 -2.7%	15.0%	€4.80	€3.20	n/a	6
Nov ’25	€4.24	€4.13 -2.5%	15.0%	€4.80	€3.20	n/a	6
Oct ’25	€4.41	€4.12 -6.7%	14.7%	€4.70	€3.20	n/a	6
Sep ’25	€4.28	€4.10 -4.2%	14.4%	€4.70	€3.20	n/a	6
Aug ’25	€4.22	€4.10 -2.9%	14.4%	€4.70	€3.20	n/a	6
Jul ’25	€4.22	€4.00 -5.3%	14.9%	€4.70	€3.20	n/a	5
Jun ’25	€4.12	€4.00 -3.0%	14.9%	€4.70	€3.20	n/a	5
May ’25	€4.41	€3.94 -10.7%	14.1%	€4.70	€3.20	n/a	5
Apr ’25	€4.14	€3.84 -7.3%	14.1%	€4.40	€3.00	n/a	5
Mar ’25	€4.03	€3.84 -4.7%	14.1%	€4.40	€3.00	n/a	5
Feb ’25	€4.13	€3.84 -7.0%	15.1%	€4.50	€3.00	n/a	5
Jan ’25	€4.08	€3.84 -5.8%	15.1%	€4.50	€3.00	n/a	5
Dec ’24	€3.96	€3.84 -3.1%	15.1%	€4.50	€3.00	n/a	5
Nov ’24	€3.65	€3.84 +5.3%	15.1%	€4.50	€3.00	€4.24	5

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

Lancashire Holdings

UK£1.5b

Provides specialty insurance and reinsurance products in London, Bermuda, and Australia.

LREL

UK£6.24

0.2%

0.5%

AXA

€68.6b

Through its subsidiaries, provides insurance, asset management, and banking services worldwide.

0HAR

€32.52

-4.9%

13.7%

Beazley

UK£4.8b

Provides risk insurance and reinsurance solutions in the United States, the United Kingdom, rest of Europe, and internationally.

BEZL

UK£7.69

-1.1%

42.8%