|
Market Closed -
Euronext Paris
01:55:00 03/09/26 am AEST
|
After hours 05:12:35 am | |||
| 103.10 EUR | +0.49% |
|
102.71 | -0.38% |
| 06:00pm | Blackstone to list Spanish hotelier HIP, Cinco Dias says | RE |
| 05:29pm | Blackstone to list Spanish hotelier HIP, Cinco Dias says | RE |
Company Valuation: BNP Paribas
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 | 112,450 | - | - |
| Change | - | -12.16% | 9.37% | -7.02% | 33.23% | 26.35% | - | - |
| Enterprise Value (EV) | 74,779 | 65,690 | 71,847 | 66,800 | 88,998 | 112,450 | 112,450 | 112,450 |
| Change | - | -12.16% | 9.37% | -7.02% | 33.23% | 26.35% | 0% | 0% |
| P/E | 8.37x | 6.83x | 7.29x | 6.19x | 7.85x | 8.61x | 7.95x | 7.02x |
| PBR | 0.69x | 0.6x | 0.65x | 0.58x | 0.77x | 0.91x | 0.87x | 0.82x |
| PEG | - | 0.92x | 0.7x | 0.5x | 1.04x | 0.5x | 0.95x | 0.5x |
| Capitalization / Revenue | 1.62x | 1.3x | 1.57x | 1.37x | 1.74x | 2.05x | 1.96x | 1.88x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.05x | 1.96x | 1.88x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 5.13x | 4.74x | 4.36x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 3.67 | 3.9 | 4.6 | 4.79 | 5.16 | 5.962 | 6.818 | 7.725 |
| Rate of return | 6.04% | 7.32% | 7.35% | 8.09% | 6.39% | 5.81% | 6.65% | 7.53% |
| EPS 2 | 7.26 | 7.8 | 8.58 | 9.57 | 10.29 | 11.91 | 12.9 | 14.63 |
| 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 | 54,970 | 57,422 | 59,972 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 15,124 | 16,717 | 14,918 | 18,638 | 19,849 | 21,925 | 23,721 | 25,801 |
| Net income 1 | 9,488 | 10,196 | 10,975 | 11,688 | 12,225 | 13,476 | 14,471 | 16,085 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 60.77 | 53.25 | 62.59 | 59.22 | 80.79 | 102.60 | 102.60 | 102.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.61x | - | - | 5.81% | 130B | |
| 14.04x | - | - | 1.78% | 944B | |
| 13.25x | - | - | 1.92% | 433B | |
| 12.68x | - | - | 4.11% | 356B | |
| 17.56x | - | - | 2.42% | 282B | |
| 11.91x | - | - | 2.19% | 263B | |
| 14.83x | - | - | 2.66% | 260B | |
| 11.54x | - | - | 2.01% | 211B | |
| 16.91x | - | - | 2.66% | 197B | |
| 23.77x | - | - | 3.25% | 190B | |
| Average | 14.51x | 2.88% | 326.65B | |||
| Weighted average by Cap. | 14.34x | 2.52% |
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
- BNP Stock
- Valuation BNP Paribas
Select your edition
All financial news and data tailored to specific country editions
