Valuation Commerzbank AG

Equities

Market Closed - Xetra Other stock markets 01:35:17 06/06/26 am AEST			5-day change	1st Jan Change
37.10 ^EUR	+1.17%		+0.11%	+2.77%

08/06	Italy's BPM invites MPS to $58 billion merger talks as Intesa, BPER weigh move	RE
08/06	Building Society Chief on Home Ownership: 'Lifelong Dreams are Shattering'	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,377	11,066	13,345	18,629	39,584	40,099	-	-
Change	-	32.1%	20.59%	39.6%	112.49%	1.3%	-	-
Enterprise Value (EV)	8,377	11,066	13,345	18,629	39,584	40,099	40,099	40,099
Change	-	32.1%	20.59%	39.6%	112.49%	1.3%	0%	0%
P/E ratio	29.1x	-	6.6x	7.56x	17.5x	12.3x	9.95x	8.12x
PBR	0.33x	-	0.48x	0.6x	1.31x	1.27x	1.21x	1.14x
PEG	-	-	-	0.3x	-18.2x	0.3x	0.4x	0.4x
Capitalization / Revenue	0.99x	1.17x	1.28x	1.68x	3.25x	3.03x	2.82x	2.64x
EV / Revenue	0x	0x	0x	0x	0x	3.03x	2.82x	2.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.42x	5.59x	5.05x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.65	1.1	1.471	1.837	2.281
Rate of return	-	-	3.25%	4.13%	3.05%	3.97%	4.95%	6.15%
EPS ²	0.23	-	1.63	2.08	2.06	3.023	3.73	4.569
Distribution rate	-	-	21.5%	31.3%	53.4%	48.7%	49.3%	49.9%
Net sales ¹	8,459	9,461	10,461	11,106	12,171	13,253	14,240	15,193
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,753	2,975	4,039	4,580	5,231	6,245	7,168	7,936
Net income ¹	430	1,435	2,224	2,677	2,625	3,269	3,875	4,536
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.69	8.84	10.76	15.72	36.10	37.10	37.10	37.10
Nbr of stocks (in thousands)	1,252,358	1,252,358	1,240,223	1,184,669	1,096,524	1,080,847	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	13/2/25	11/2/26	-	-	-

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.($)
COMMERZBANK AG	12.27x	-	-	3.97%	46.3B
JPMORGAN CHASE & CO.	14x	-	-	2.02%	837B
BANK OF AMERICA CORPORATION	12.04x	-	-	2.19%	382B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.72x	-	-	5.41%	368B
HSBC HOLDINGS PLC	11.24x	-	-	4.61%	312B
CHINA CONSTRUCTION BANK CORPORATION	5.73x	-	-	5.33%	300B
ROYAL BANK OF CANADA	17.04x	-	-	2.5%	270B
BANK OF CHINA LIMITED	6.05x	-	-	5.15%	270B
WELLS FARGO & COMPANY	11.73x	-	-	2.29%	251B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.45x	-	-	2.35%	227B
Average	11.23x			3.58%	326.18B
Weighted average by Cap.	11.38x			3.34%