Valuation BNP Paribas

Stocks

Real-time Euronext Paris 07:29:46 16/09/26 pm AEST			5-day change	1st Jan Change
102.04 ^EUR	+0.73%		-0.74%	+26.25%

10:55am	Dollar girded by bets on a US hiking cycle	RE
16/09	Revolut wins Colombia banking license, to launch in 2027	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	74,779	65,690	71,847	66,800	88,998	111,025	-	-
Change	-	-12.16%	9.37%	-7.02%	33.23%	24.75%	-	-
Enterprise Value (EV)	74,779	65,690	71,847	66,800	88,998	111,025	111,025	111,025
Change	-	-12.16%	9.37%	-7.02%	33.23%	24.75%	0%	0%
P/E	8.37x	6.83x	7.29x	6.19x	7.85x	8.49x	7.83x	6.91x
PBR	0.69x	0.6x	0.65x	0.58x	0.77x	0.9x	0.86x	0.81x
PEG	-	0.92x	0.7x	0.5x	1.04x	0.5x	0.93x	0.5x
Capitalization / Revenue	1.62x	1.3x	1.57x	1.37x	1.74x	2.02x	1.93x	1.85x
EV / Revenue	0x	0x	0x	0x	0x	2.02x	1.93x	1.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.93x	4.62x	4.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.67	3.9	4.6	4.79	5.16	5.971	6.831	7.74
Rate of return	6.04%	7.32%	7.35%	8.09%	6.39%	5.89%	6.74%	7.64%
EPS ²	7.26	7.8	8.58	9.57	10.29	11.94	12.94	14.66
Distribution rate	50.6%	50%	53.6%	50.1%	50.1%	50%	52.8%	52.8%
Net sales ¹	46,235	50,419	45,874	48,831	51,223	55,050	57,462	60,007
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,124	16,717	14,918	18,638	19,849	22,506	24,049	26,164
Net income ¹	9,488	10,196	10,975	11,688	12,225	13,498	14,496	16,105
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.77	53.25	62.59	59.22	80.79	101.30	101.30	101.30
Nbr of stocks (in thousands)	1,230,533	1,233,610	1,147,896	1,128,000	1,101,601	1,096,000	-	-
Announcement Date	8/2/22	7/2/23	1/2/24	4/2/25	5/2/26	-	-	-

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.($)
BNP PARIBAS	8.49x	-	-	5.89%	128B
JPMORGAN CHASE & CO.	13.96x	-	-	1.79%	937B
BANK OF AMERICA CORPORATION	12.75x	-	-	2%	416B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.21x	-	-	4.99%	409B
HSBC HOLDINGS PLC	12.4x	-	-	4.21%	347B
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.97%	329B
BANK OF CHINA LIMITED	6.66x	-	-	4.76%	297B
ROYAL BANK OF CANADA	17.51x	-	-	2.4%	283B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.66x	-	-	2.69%	266B
WELLS FARGO & COMPANY	12.27x	-	-	2.12%	271B
Average	11.11x			3.58%	368.42B
Weighted average by Cap.	11.54x			3.2%