|
Market Closed -
Börse Stuttgart
05:55:36 12/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 94.35 EUR | +0.16% |
|
-3.28% | +34.88% |
| 12/09 | UK-backed debt coalition to push wider use of payment pause clauses | RE |
| 12/09 | Senegal bonds overvalued, Amundi says, as debt rework looms | RE |
Company Valuation: Amundi
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 | 19,059 | - | - |
| Change | - | -26.52% | 16.08% | 4.79% | 9.6% | 32.49% | - | - |
| Enterprise Value (EV) 1 | 15,857 | 10,791 | 13,903 | 13,789 | 14,212 | 17,716 | 17,236 | 16,743 |
| Change | - | -31.95% | 28.84% | -0.82% | 3.07% | 24.65% | -2.71% | -2.86% |
| P/E | 10.7x | 10x | 10.8x | 10.1x | 9.12x | 11.7x | 12.9x | 12.5x |
| PBR | 1.38x | - | 1.1x | 1.09x | 1.14x | 1.45x | 1.41x | 1.35x |
| PEG | - | -0.5x | 1.33x | 0.9x | 0.4x | 2.89x | -1.44x | 4.15x |
| Capitalization / Revenue | 4.58x | 3.44x | 3.91x | 3.75x | 4.21x | 5.18x | 5.18x | 5.07x |
| EV / Revenue | 4.95x | 3.44x | 4.34x | 3.94x | 4.16x | 4.81x | 4.69x | 4.45x |
| EV / EBITDA | 9.51x | - | - | 7.91x | 9.32x | 9.39x | 9.17x | 8.79x |
| EV / EBIT | 9.49x | 7.36x | 9.28x | 8.31x | 8.69x | 9.78x | 9.72x | 9.29x |
| EV / FCF | 8.31x | - | 9.33x | 9.06x | 8.23x | 12.8x | 10.9x | 10.7x |
| FCF Yield | 12% | - | 10.7% | 11% | 12.2% | 7.83% | 9.16% | 9.39% |
| Dividend per Share 2 | 4.1 | 4.1 | 4.1 | 4.25 | 4.25 | 4.984 | 5.153 | 5.272 |
| Rate of return | 5.65% | 7.74% | 6.66% | 6.62% | 6.02% | 5.27% | 5.45% | 5.58% |
| EPS 2 | 6.75 | 5.28 | 5.71 | 6.37 | 7.74 | 8.054 | 7.332 | 7.554 |
| Distribution rate | 60.7% | 77.7% | 71.8% | 66.7% | 54.9% | 61.9% | 70.3% | 69.8% |
| Net sales 1 | 3,204 | 3,137 | 3,204 | 3,497 | 3,417 | 3,681 | 3,677 | 3,762 |
| EBITDA 1 | 1,667 | - | - | 1,743 | 1,525 | 1,886 | 1,881 | 1,904 |
| EBIT 1 | 1,670 | 1,466 | 1,498 | 1,660 | 1,636 | 1,811 | 1,774 | 1,802 |
| Net income 1 | 1,369 | 1,074 | 1,165 | 1,305 | 1,592 | 1,645 | 1,481 | 1,521 |
| 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 | 94.55 | 94.55 | 94.55 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.36x | 7.43x | 14.17x | 4.01% | 103B | |
| 27.1x | 13.28x | 19.91x | 0.78% | 90.73B | |
| 22.49x | 6.37x | 17.71x | 4.12% | 29.94B | |
| 11.74x | 4.81x | 9.39x | 5.27% | 22.12B | |
| 17.03x | 1.93x | 6.9x | 3.92% | 17.1B | |
| 13.07x | 4.04x | 12.12x | 3.32% | 15.09B | |
| 15.03x | 9.54x | - | 9.73% | 14.17B | |
| 31.9x | 18.7x | 26.12x | - | 11.6B | |
| Average | 19.97x | 8.26x | 15.19x | 4.45% | 37.94B | |
| Weighted average by Cap. | 21.94x | 8.94x | 15.91x | 3.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMUN Stock
- ANI Stock
- Valuation Amundi
Select your edition
All financial news and data tailored to specific country editions
