Valuation Fifth Third Bancorp Deutsche Boerse AG

Stocks

End-of-day quote Deutsche Boerse AG			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07/10	Autonomous Research Adjusts Price Target on Fifth Third Bancorp to $58 From $59, Keeps Outperform Rating	MT
06/10	Goldman Sachs Adjusts Price Target on Fifth Third Bancorp to $62 From $66, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,778	22,521	23,488	28,351	30,942	46,252	-	-
Change	-	-24.37%	4.3%	20.7%	9.14%	49.48%	-	-
Enterprise Value (EV)	29,778	22,521	23,488	28,351	30,942	46,252	46,252	46,252
Change	-	-24.37%	4.3%	20.7%	9.14%	49.48%	0%	0%
P/E	11.7x	9.79x	10.7x	13.5x	13.3x	16.7x	10.4x	9.58x
PBR	1.48x	1.47x	1.38x	1.62x	1.55x	1.39x	1.3x	1.2x
PEG	-	-1x	-2.76x	-5.43x	1.1x	-1.3x	0.2x	1.08x
Capitalization / Revenue	3.77x	2.68x	2.69x	3.33x	3.42x	3.59x	3.29x	3.12x
EV / Revenue	0x	0x	0x	0x	0x	3.59x	3.29x	3.12x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.47x	7.05x	6.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.14	1.26	1.36	1.44	1.54	1.642	1.718	1.83
Rate of return	2.62%	3.84%	3.94%	3.41%	3.29%	3.22%	3.37%	3.59%
EPS ²	3.73	3.35	3.22	3.14	3.53	3.059	4.887	5.321
Distribution rate	30.6%	37.6%	42.2%	45.9%	43.6%	53.7%	35.2%	34.4%
Net sales ¹	7,900	8,391	8,733	8,503	9,037	12,893	14,051	14,805
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,152	3,672	3,528	3,470	3,893	4,885	6,559	6,903
Net income ¹	2,659	2,330	2,212	2,155	2,376	2,728	4,418	4,652
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	43.55	32.81	34.49	42.28	46.81	51.00	51.00	51.00
Nbr of stocks (in thousands)	683,757	686,396	681,017	670,543	661,012	906,893	-	-
Announcement Date	20/1/22	19/1/23	19/1/24	21/1/25	20/1/26	-	-	-