Valuation Mediobanca S.p.A.

Equities

Real-time Borsa Italiana Other stock markets 09:52:36 14/04/26 pm AEST			5-day change	1st Jan Change
18.17 ^EUR	+1.06%		+10.09%	+2.16%

02:00pm	Italy - Factors to watch on April 14	RE
14/04	BlackRock to back new mandate for ousted Monte dei Paschi CEO, ANSA reports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,719	7,537	9,429	11,640	14,464	14,501	-	-
Change	-	-13.56%	25.11%	23.45%	24.27%	0.26%	-	-
Enterprise Value (EV)	8,719	7,537	9,429	11,640	14,464	14,501	14,501	14,501
Change	-	-13.56%	25.11%	23.45%	24.27%	0.26%	0%	0%
P/E ratio	11.1x	8.56x	9.26x	9.2x	-	10.7x	9.45x	8.76x
PBR	0.86x	0.77x	0.9x	1.14x	-	1.44x	1.44x	1.44x
PEG	-	0.6x	0.6x	0.3x	-	-	0.7x	1.11x
Capitalization / Revenue	3.32x	2.64x	2.85x	3.23x	3.95x	3.78x	3.57x	3.44x
EV / Revenue	0x	0x	0x	0x	0x	3.78x	3.57x	3.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	6.7x	6.22x	5.97x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.66	0.75	0.85	1.07	-	1.564	1.748	1.857
Rate of return	6.53%	8.35%	7.59%	7.6%	-	8.7%	9.72%	10.3%
EPS ²	0.91	1.05	1.21	1.53	-	1.679	1.904	2.054
Distribution rate	72.5%	71.4%	70.2%	69.9%	-	93.1%	91.8%	90.5%
Net sales ¹	2,628	2,851	3,304	3,607	3,660	3,839	4,062	4,211
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,390	1,539	1,891	2,065	-	2,164	2,330	2,429
Net income ¹	807.6	907	1,027	1,273	783	1,358	1,532	1,655
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.11	8.98	11.20	14.08	17.78	17.98	17.98	17.98
Nbr of stocks (in thousands)	862,370	838,886	841,483	826,980	813,280	806,534	-	-
Announcement Date	29/7/21	29/7/22	27/7/23	1/8/24	9/2/26	-	-	-

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.($)
MEDIOBANCA S.P.A.	10.71x	-	-	8.7%	16.97B
JPMORGAN CHASE & CO.	14.41x	-	-	2.03%	841B
BANK OF AMERICA CORPORATION	12.24x	-	-	2.23%	381B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.91x	-	-	5.23%	368B
HSBC HOLDINGS PLC	11.49x	-	-	4.57%	307B
CHINA CONSTRUCTION BANK CORPORATION	5.65x	-	-	5.38%	287B
WELLS FARGO & COMPANY	12.38x	-	-	2.16%	267B
BANK OF CHINA LIMITED	5.94x	-	-	5.27%	253B
ROYAL BANK OF CANADA	15.32x	-	-	2.81%	242B
COMMONWEALTH BANK OF AUSTRALIA	28.25x	-	-	2.76%	216B
Average	12.23x			4.11%	318.03B
Weighted average by Cap.	12.24x			3.38%