Valuation AIB Group plc

Stocks

Real-time Euronext Dublin 11:12:35 2026-10-21 EDT			5-day change	1st Jan Change
11.14 ^EUR	+2.25%		+2.25%	+21.14%

10-16	JPMorgan Downgrades AIB Group to Neutral, Lifts PT	MT
10-16	JPMorgan cuts AIB and raises Bank of Ireland	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,809	9,667	10,161	12,411	19,658	22,572	-	-
Change	-	66.42%	5.11%	22.14%	58.4%	14.82%	-	-
Enterprise Value (EV)	5,809	9,667	10,161	12,411	19,658	22,572	22,572	22,572
Change	-	66.42%	5.11%	22.14%	58.4%	14.82%	0%	0%
P/E	10x	13.9x	5.13x	5.76x	9.86x	12.2x	11x	10x
PBR	0.43x	0.87x	0.68x	0.8x	1.47x	1.69x	1.61x	1.53x
PEG	-	0.6x	0x	0.3x	11.4x	-2.94x	1x	1.05x
Capitalization / Revenue	2.44x	3.34x	2.14x	2.53x	4.36x	4.86x	4.63x	4.48x
EV / Revenue	0x	0x	0x	0x	0x	4.86x	4.63x	4.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.12x	8.53x	8.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.045	0.062	0.266	0.3698	0.5858	0.546	0.5927	0.6381
Rate of return	2.1%	1.71%	6.86%	6.94%	6.37%	5.01%	5.44%	5.85%
EPS ²	0.214	0.261	0.757	0.925	0.933	0.8942	0.9932	1.088
Distribution rate	21%	23.8%	35.1%	40%	62.8%	61.1%	59.7%	58.7%
Net sales ¹	2,384	2,895	4,741	4,908	4,504	4,642	4,872	5,037
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	688	1,081	2,730	2,799	2,398	2,474	2,647	2,772
Net income ¹	647	767	2,061	2,351	2,139	1,892	2,007	2,106
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.14	3.62	3.88	5.33	9.20	10.90	10.90	10.90
Nbr of stocks (in thousands)	2,714,381	2,673,428	2,618,754	2,328,439	2,136,767	2,070,834	-	-
Announcement Date	3/3/22	3/8/23	3/6/24	3/5/25	3/4/26	-	-	-

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.($)
AIB GROUP PLC	12.19x	-	-	5.01%	25.36B
JPMORGAN CHASE & CO.	13.46x	-	-	1.9%	890B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	429B
AGRICULTURAL BANK OF CHINA LIMITED	6.96x	-	-	4.6%	380B
BANK OF AMERICA CORPORATION	11.5x	-	-	2.36%	351B
CHINA CONSTRUCTION BANK CORPORATION	6.26x	-	-	4.94%	336B
BANK OF CHINA LIMITED	6.89x	-	-	4.61%	322B
HSBC HOLDINGS PLC	11.38x	-	-	4.58%	317B
ROYAL BANK OF CANADA	17.26x	-	-	2.44%	276B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.17x	-	-	3%	238B
Average	10.52x			3.85%	356.52B
Weighted average by Cap.	10.51x			3.52%