Valuation Amundi BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 12:13:36 04/08/26 am AEST			5-day change	1st Jan Change
96.45 ^EUR	+1.90%		+8.23%	+33.78%

11:33pm	India's SBI Funds Management posts profit rise in first results since IPO	RE
05:06pm	Banco BPM Pulls Out of Merger Talks With Monte Paschi	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,686	10,791	12,526	13,126	14,386	19,019	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	32.21%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	17,676	17,196	16,702
Change	-	-31.95%	28.84%	-0.82%	3.07%	24.37%	-2.71%	-2.87%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.8x	12.7x	12.3x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.45x	1.41x	1.35x
PEG	-	-0.5x	1.33x	0.9x	0.4x	3.41x	-1.8x	4.26x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.21x	5.23x	5.12x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.84x	4.73x	4.5x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.56x	9.35x	8.97x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	10x	9.92x	9.47x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	12.7x	10.9x	10.6x
FCF Yield	12%	-	10.7%	11%	12.2%	7.85%	9.18%	9.41%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.787	5.039	5.176
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.07%	5.34%	5.49%
EPS ²	6.75	5.28	5.71	6.37	7.74	8.008	7.444	7.659
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	59.8%	67.7%	67.6%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,650	3,638	3,716
EBITDA ¹	1,667	-	-	1,743	1,525	1,848	1,838	1,862
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,762	1,734	1,763
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,634	1,507	1,546
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,344	-1,823	-2,317
Reference price ²	72.55	53.00	61.60	64.20	70.60	94.35	94.35	94.35
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	201,581	-	-
Announcement Date	9/2/22	8/2/23	7/2/24	4/2/25	3/2/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKSTONE INC.	21.23x	7.39x	14.17x	4.04%	102B
KKR & CO. INC.	19.91x	13.45x	23.94x	0.77%	91.06B
ARES MANAGEMENT CORPORATION	21.94x	-	-	4.24%	28.89B
FRANKLIN RESOURCES, INC.	18.4x	1.84x	6.53x	3.87%	17.2B
THE CARLYLE GROUP INC.	14.69x	4.73x	12.95x	3.06%	16.57B
ARES CAPITAL CORPORATION	14.3x	9.32x	-	10.23%	13.47B
SBI FUNDS MANAGEMENT LIMITED	35.56x	20.31x	27.82x	-	12.57B
HDFC ASSET MANAGEMENT COMPANY LIMITED	34.6x	18.95x	27.49x	2.29%	11.75B
Average	22.58x	10.85x	18.82x	4.07%	36.71B
Weighted average by Cap.	21.19x	10.17x	18.41x	3.16%