Company Valuation: BBVA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 34,922 33,440 47,978 54,475 114,157 136,263 - -
Change - -4.24% 43.47% 13.54% 109.56% 19.36% - -
Enterprise Value (EV) 34,922 33,440 47,978 54,475 114,157 136,263 136,263 136,263
Change - -4.24% 43.47% 13.54% 109.56% 19.36% 0% 0%
P/E 7.84x 5.69x 6.38x 5.63x 11.4x 12x 10.8x 9.8x
PBR 0.77x 0.7x 0.93x 0.98x 1.97x 2.28x 2.15x 1.99x
PEG - 0.1x 0.2x 0.2x 2.39x 0.7x 1x 0.9x
Capitalization / Revenue 1.66x 1.34x 1.62x 1.54x 3.09x 3.21x 3.04x 2.9x
EV / Revenue 0x 0x 0x 0x 0x 3.21x 3.04x 2.9x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.19x 4.84x 4.55x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.31 0.43 0.55 0.7 0.73 1.045 1.134 1.248
Rate of return 5.9% 7.63% 6.69% 7.41% 3.64% 4.23% 4.59% 5.06%
EPS 2 0.67 0.99 1.29 1.68 1.76 2.057 2.283 2.519
Distribution rate 46.3% 43.4% 42.6% 41.7% 41.5% 50.8% 49.7% 49.6%
Net sales 1 21,066 24,890 29,542 35,481 36,931 42,515 44,858 47,068
EBITDA - - - - - - - -
EBIT 1 11,536 14,130 17,233 21,288 22,599 26,275 28,173 29,962
Net income 1 4,653 6,420 8,019 10,054 10,114 11,665 12,487 13,364
Net Debt - - - - - - - -
Reference price 2 5.25 5.63 8.23 9.45 20.05 24.69 24.69 24.69
Nbr of stocks (in thousands) 6,651,887 5,935,449 5,832,455 5,763,285 5,693,635 5,518,961 - -
Announcement Date 3/2/22 1/2/23 30/1/24 30/1/25 5/2/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.1x - - 1.77% 947B
13.32x - - 1.91% 436B
6.21x - - 4.99% 399B
12.75x - - 4.09% 358B
5.97x - - 5.11% 315B
17.76x - - 2.43% 284B
6.25x - - 5.03% 276B
11.6x - - 2.25% 256B
14.02x - - 2.83% 246B
Average 11.33x 3.38% 390.83B
Weighted average by Cap. 11.73x 3.11%

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