Choose a model
Each card values Tryg A/S a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Tryg A/S on book value: book value per share (equity) grows with retained profit and is priced at a normal price-to-book. For banks and insurers.
Years to project
Growth of book value per share
Book value per share; starts at its own recent growth
Exit P/B
Starts at its own median P/B over five years
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's book value per share
Last twelve months
kr 65.91
Book value in 2031
Grows 0.0% a year for 5 years
kr 65.91
Price in 2031
kr 65.91 × 2.3 P/B
kr 151.59
Worth today
÷ 1.10^5: your 10% a year, taken back out
kr 94.13
Plus dividends
kr 41.50 paid over 5 years, discounted the same way
+ kr 31.46
Fair value
The most you can pay and still earn 10% a year
kr 125.59
Buy below
Fair value minus your 25% margin of safety
kr 94.19
Paying kr 164.25 instead gives 3.3% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
kr 125.59
Expected return
3.3% a year
Future price, 2031
kr 151.59
Buy below
kr 94.19
Price 31% above fair valuePrice kr 164.25, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Tryg A/S (TRYG.XCSE) intrinsic value and fair value
The calculator grows one of Tryg A/S's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for TRYG.XCSE; this is analysis, not investment advice.
Frequently asked
What is Tryg A/S's (TRYG.XCSE) intrinsic value?+
With Intrinsiqq's starting inputs, Tryg A/S's fair value is about kr 125.59 a share, based on its book value per share. That assumes book value per share of kr 65.91 grows about 0.0% a year for 5 years, the stock then trades at 2.3 times book value, and you want a 10.0% yearly return. On its other figures: earnings kr 227.42, free cash flow kr 322.81, revenue kr 248.01, dividends kr 308.06. Every input can be changed on the page; the result is a model, not a forecast.
Is Tryg A/S overvalued?+
At kr 164.25, the price is 31% above that fair value of kr 125.59, and buying at today's price would return about 3.3% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from company filings, not investment advice.
What growth does the Tryg A/S valuation assume?+
Book value per share grows about 0.0% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at its own median over five years.
What is a good margin of safety for Tryg A/S?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at kr 94.19. Less predictable businesses deserve a wider cushion, or a higher desired return.
Peers
Insurance - Diversified · Pick stocks to compare with TRYG.XCSE
Held by ETFs
TRYG.XCSE is in 80 US ETFs. The largest of them, with TRYG.XCSE's weight in each:
Vanguard FTSE Developed Markets ETFVEA0.02%of the fund
iShares Core MSCI EAFE ETFIEFA0.03%of the fund
Schwab International Equity ETFSCHF0.03%of the fund
State Street SPDR Portfolio Developed World ex-US ETFSPDW0.03%of the fund
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing TRYG.XCSE
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.