Following the run-off/separation of life and Nordea, Sampo is a pure-play property & casualty insurer anchored by If (the leading Nordic P&C franchise), plus Topdanmark and UK motor (Hastings). P&C is a high-quality, capital-light, underwriting-driven business; Sampo's ~25% return on equity reflects disciplined underwriting and a strong combined ratio.
On the correct frame for an insurer — ROE versus cost of equity and P/B — Sampo trades at 2.87× book against a Gordon-justified ~3.34× (ROE 24.7%, COE ~9.5%, g 3%), i.e. ~16% cheap, with a high dividend on top. The NOPAT reverse-DCF is not the right lens here.
Gordon fair P/B = (ROE−g)/(COE−g) = (24.7%−3%)/(9.5%−3%) ≈ 3.34×, versus the current 2.87× — implying ~16% upside before the dividend. Sampo's disciplined underwriting and Nordic P&C dominance justify the premium-to-book.
Base €10.2 (+12%) toward the Gordon-justified multiple plus dividend; bull €11.5 (combined-ratio outperformance and capital returns); bear €8.0 (underwriting deterioration or a major catastrophe year).
The operating reverse-DCF (NOPAT / invested capital / WACC) does not apply to a balance-sheet business — leverage is the raw material and "net debt" is not meaningful. The equity is valued on residual income: book equity plus the present value of returns above the cost of equity, discounted at Ke; the single-stage lens is the Gordon fair price-to-book, (ROE−g)/(Ke−g). The market prices in a sustainable ROE of 22.0% vs 20.3% currently earned; at a sustained 20.3% ROE the warranted P/B is 2.66× (€8/sh, -9%).
| Scenario | 24m target | Impl. ROE | Upside | Prob. | Driver |
|---|---|---|---|---|---|
| Bull | €12 | 27% | +27% | 35% | Combined-ratio outperformance + capital returns |
| Base | €10 | 24% | +13% | 45% | Re-rate toward Gordon-justified P/B + dividend |
| Bear | €8 | 20% | -12% | 20% | Underwriting deterioration / catastrophe year |
| Prob-weighted | €10 | — | +13% | 100% | Scenario-weighted expected value |
| Ke \ ROE | 10% | 14% | 18% | 22% | 26% | 30% | 34% |
|---|---|---|---|---|---|---|---|
| 8.00% | 4 | 7 | 9 | 12 | 14 | 17 | 19 |
| 8.75% | 4 | 6 | 8 | 10 | 12 | 15 | 17 |
| 9.50% (base) | 3 | 5 | 7 | 9 | 11 | 13 | 15 |
| 10.25% | 3 | 5 | 6 | 8 | 10 | 12 | 13 |
| 11.00% | 3 | 4 | 6 | 7 | 9 | 10 | 12 |
Green = fair value above the current price of €9.04. For a financial the surface is dominated by cost of equity and sustainable ROE — not unit growth.
⤓ Download the full model (.xlsx) — formula-driven sheets; flex the blue input cells and the model cascades in Excel.
The leading Nordic P&C insurer — scale, data and disciplined underwriting drive a strong combined ratio.
A high, sustained return on equity well above the cost of equity — genuine value creation.
2.87× book vs a Gordon-justified ~3.34× — the equity is cheap on the right frame.
P&C cash generation funds a high, well-covered dividend — core total return.
A focused, capital-light P&C model with disciplined capital returns post-simplification.
Sampo is a high-quality, focused Nordic P&C insurer earning a ~25% ROE yet trading below its Gordon-justified P/B — cheap on the right frame, with a strong dividend. BUY, medium conviction; base target €10.2 (+12%).
Combined-ratio discipline and capital returns are the drivers; a soft underwriting cycle or catastrophe year is the principal risk.
Every adjustment traces to the cited note/page in the source filing — click to open it there. Source reports archived locally.
NOPAT adjustments: Not available from structured data
Company add-backs we reject: Not available without footnote extraction
Pages read — FY: — · Q: —
How the mttssn view has evolved — each prior dated note is preserved.