Valuation Mediobanca S.p.A.

Stocks

Market Closed - Borsa Italiana Other stock markets 01:45:00 15/07/26 am AEST			5-day change	1st Jan Change
27.43 ^EUR	0.00%		+3.16%	+54.23%

14/07	Italy picks antitrust expert to lead market watchdog Consob	RE
14/07	Banking consolidation, a decisive week for MPS and Banco BPM	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,719	7,537	9,429	11,640	14,464	22,123	-	-
Change	-	-13.56%	25.11%	23.45%	24.27%	52.95%	-	-
Enterprise Value (EV)	8,719	7,537	9,429	11,640	14,464	22,123	22,123	22,123
Change	-	-13.56%	25.11%	23.45%	24.27%	52.95%	0%	0%
P/E	11.1x	8.56x	9.26x	9.2x	-	18.1x	14.4x	12x
PBR	0.86x	0.77x	0.9x	1.14x	-	2.2x	2.2x	2.2x
PEG	-	0.6x	0.6x	0.3x	-	-	0.6x	0.6x
Capitalization / Revenue	3.32x	2.64x	2.85x	3.23x	3.95x	5.81x	5.51x	5.26x
EV / Revenue	0x	0x	0x	0x	0x	5.81x	5.51x	5.26x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	9.63x	8.92x	8.36x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.66	0.75	0.85	1.07	0.63	1.527	1.68	1.813
Rate of return	6.53%	8.35%	7.59%	7.6%	3.54%	5.57%	6.12%	6.61%
EPS ²	0.91	1.05	1.21	1.53	-	1.517	1.911	2.284
Distribution rate	72.5%	71.4%	70.2%	69.9%	-	101%	87.9%	79.4%
Net sales ¹	2,628	2,851	3,304	3,607	3,660	3,807	4,017	4,203
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,390	1,539	1,891	2,065	-	2,296	2,479	2,646
Net income ¹	807.6	907	1,027	1,273	783	1,237	1,564	1,874
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.11	8.98	11.20	14.08	17.78	27.43	27.43	27.43
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.	18.13x	-	-	5.51%	25.29B
JPMORGAN CHASE & CO.	14.58x	-	-	1.88%	896B
BANK OF AMERICA CORPORATION	13.18x	-	-	1.99%	422B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.73x	-	-	5.41%	375B
HSBC HOLDINGS PLC	12.02x	-	-	4.28%	335B
ROYAL BANK OF CANADA	18.75x	-	-	2.27%	293B
CHINA CONSTRUCTION BANK CORPORATION	5.39x	-	-	5.65%	284B
WELLS FARGO & COMPANY	12.5x	-	-	2.15%	268B
BANK OF CHINA LIMITED	5.84x	-	-	5.36%	263B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.36x	-	-	2.76%	246B
Average	12.05x			3.73%	340.76B
Weighted average by Cap.	11.95x			3.25%