Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 01:35:46 14/04/26 am AEST			5-day change	1st Jan Change
27.48 ^EUR	-0.81%		+7.05%	-16.99%

14/04	Inventurus Knowledge Solutions Reportedly in Advanced Negotiations to Acquire TruBridge for $600 Million	CI
14/04	Frankfurt Closing Bell: Dax stages late recovery tracking Wall Street	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	22,753	21,570	24,620	32,346	63,130	51,830	-	-
Change	-	-5.2%	14.14%	31.38%	95.17%	-17.9%	-	-
Enterprise Value (EV) ¹	112,360	-27,875	-30,926	3,486	24,467	22,923	25,712	28,496
Change	-	-124.81%	-10.94%	111.27%	601.75%	-6.31%	12.17%	10.83%
P/E ratio	11.8x	4.47x	6.09x	12.1x	10.8x	8.36x	7.15x	6.29x
PBR	0.4x	0.36x	0.39x	0.5x	0.96x	0.76x	0.7x	0.65x
PEG	-	0x	-0.4x	-0.4x	0x	1.15x	0.4x	0.5x
Capitalization / Revenue	0.9x	0.79x	0.85x	1.07x	1.97x	1.57x	1.51x	1.44x
EV / Revenue	4.42x	-1.02x	-1.07x	0.12x	0.76x	0.7x	0.75x	0.79x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	28.8x	-4.09x	-4.3x	0.49x	2.14x	1.97x	2.01x	2.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2	0.3	0.3	0.68	0.68	1.16	1.331	1.542
Rate of return	1.82%	2.83%	2.43%	4.09%	2.05%	4.22%	4.84%	5.61%
EPS ²	0.93	2.37	2.03	1.37	3.064	3.286	3.843	4.371
Distribution rate	21.5%	12.7%	14.8%	49.6%	22.2%	35.3%	34.6%	35.3%
Net sales ¹	25,410	27,210	28,879	30,092	32,096	32,972	34,273	35,918
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,905	6,820	7,184	7,121	11,437	11,612	12,783	13,402
Net income ¹	1,940	5,025	4,212	2,700	6,122	6,470	7,293	7,826
Net Debt ¹	89,607	-49,445	-55,546	-28,860	-38,663	-28,907	-26,118	-23,333
Reference price ²	11.02	10.59	12.36	16.64	33.11	27.48	27.48	27.48
Nbr of stocks (in thousands)	2,065,073	2,037,200	1,991,282	1,943,900	1,906,664	1,880,270	-	-
Announcement Date	27/1/22	2/2/23	1/2/24	30/1/25	29/1/26	-	-	-

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.($)
DEUTSCHE BANK AG	8.43x	0.7x	-	4.18%	61.16B
JPMORGAN CHASE & CO.	14.24x	-	-	2.06%	831B
BANK OF AMERICA CORPORATION	12.06x	-	-	2.28%	375B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.9x	-	-	5.24%	366B
HSBC HOLDINGS PLC	11.71x	-	-	4.53%	310B
CHINA CONSTRUCTION BANK CORPORATION	5.67x	-	-	5.37%	288B
WELLS FARGO & COMPANY	12.21x	-	-	2.19%	264B
BANK OF CHINA LIMITED	5.93x	-	-	5.27%	251B
ROYAL BANK OF CANADA	15.25x	-	-	2.82%	240B
COMMONWEALTH BANK OF AUSTRALIA	28.23x	-	-	2.76%	217B
Average	11.96x	0.70x		3.67%	320.36B
Weighted average by Cap.	12.11x	0.70x		3.39%