Valuation State Street Corporation

Stocks

Real-time Estimate Cboe BZX 01:39:46 30/10/26 am AEDT			5-day change	1st Jan Change
175.15 ^USD	+0.93%		+4.28%	+35.67%

07:41pm	ROI-Private credit's huge AI footprint obscures growing risks: Altaf Kassam	RE
29/10	Exchange-Traded Funds, US Equities Mixed After Midday	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,004	28,464	23,903	28,773	36,034	47,347	-	-
Change	-	-16.29%	-16.02%	20.37%	25.24%	31.39%	-	-
Enterprise Value (EV) ¹	49,182	46,734	48,269	65,566	61,406	77,908	78,273	79,315
Change	-	-4.98%	3.29%	35.83%	-6.34%	26.87%	0.47%	1.33%
P/E	12.9x	10.8x	13.9x	12x	13.7x	12.9x	11.2x	9.98x
PBR	1.24x	1.07x	0.98x	1.26x	1.48x	1.9x	1.74x	1.6x
PEG	-	-	-0.6x	0.3x	0.9x	0.3x	0.7x	0.8x
Capitalization / Revenue	2.83x	2.34x	2x	2.21x	2.58x	2.97x	2.82x	2.69x
EV / Revenue	4.09x	3.85x	4.04x	5.04x	4.4x	4.89x	4.66x	4.51x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	14.6x	13x	16.2x	18.9x	16.2x	15x	13.7x	13.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.18	2.4	2.64	2.9	3.2	3.505	3.784	4.024
Rate of return	2.34%	3.09%	3.41%	2.95%	2.48%	2.02%	2.18%	2.32%
EPS ²	7.19	7.19	5.58	8.21	9.4	13.44	15.5	17.39
Distribution rate	30.3%	33.4%	47.3%	35.3%	34%	26.1%	24.4%	23.1%
Net sales ¹	12,027	12,148	11,945	13,000	13,944	15,919	16,808	17,591
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,378	3,604	2,987	3,470	3,790	5,201	5,715	6,075
Net income ¹	2,572	2,660	1,821	2,483	2,717	3,754	4,178	4,500
Net Debt ¹	15,178	18,270	24,366	36,793	25,372	30,561	30,927	31,968
Reference price ²	93.00	77.57	77.46	98.15	129.01	173.54	173.54	173.54
Nbr of stocks (in thousands)	365,629	366,940	308,584	293,151	279,312	272,828	-	-
Announcement Date	19/1/22	20/1/23	19/1/24	17/1/25	16/1/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STATE STREET CORPORATION	12.91x	4.89x	-	2.02%	47.35B
BLACKROCK, INC.	21.99x	6x	12.96x	1.98%	179B
UBS GROUP AG	13.55x	3.28x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.92x	7.28x	-	1.55%	99.99B
BLACKSTONE INC.	19.48x	7.01x	12.49x	4.34%	93.62B
KKR & CO. INC.	14.68x	9.92x	16.99x	0.84%	83.52B
BROOKFIELD ASSET MANAGEMENT LTD.	22.3x	11.64x	19.16x	4.25%	75.45B
APOLLO GLOBAL MANAGEMENT, INC.	18.32x	10.54x	8.12x	1.97%	67B
AMERIPRISE FINANCIAL, INC.	10.79x	1.59x	4.91x	1.37%	43.27B
Average	16.66x	6.91x	12.44x	2.33%	92.41B
Weighted average by Cap.	17.43x	6.78x	13.12x	2.38%