Valuation AIB Group plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:56:52 2026-08-25 EDT			5-day change	1st Jan Change
11.09 ^EUR	+2.57%		+1.95%	+20.44%

06:34am	AIB Said to Tap Banco Santander, Howden Group for Significant Risk Transfer	MT
04:53am	Banco Santander, Howden Group Working With Ireland's AIB Group on SRT	MT

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	23,067	-	-
Change	-	66.42%	5.11%	22.14%	58.4%	17.34%	-	-
Enterprise Value (EV)	5,809	9,667	10,161	12,411	19,658	23,067	23,067	23,067
Change	-	66.42%	5.11%	22.14%	58.4%	17.34%	0%	0%
P/E	10x	13.9x	5.13x	5.76x	9.86x	12.3x	11.3x	10.3x
PBR	0.43x	0.87x	0.68x	0.8x	1.47x	1.72x	1.64x	1.56x
PEG	-	0.6x	0x	0.3x	11.4x	-3.17x	1.27x	1.1x
Capitalization / Revenue	2.44x	3.34x	2.14x	2.53x	4.36x	4.97x	4.79x	4.65x
EV / Revenue	0x	0x	0x	0x	0x	4.97x	4.79x	4.65x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.33x	8.89x	8.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.045	0.062	0.266	0.3698	0.5858	0.5431	0.5829	0.6257
Rate of return	2.1%	1.71%	6.86%	6.94%	6.37%	4.93%	5.29%	5.68%
EPS ²	0.214	0.261	0.757	0.925	0.933	0.8968	0.9764	1.068
Distribution rate	21%	23.8%	35.1%	40%	62.8%	60.6%	59.7%	58.6%
Net sales ¹	2,384	2,895	4,741	4,908	4,504	4,639	4,812	4,963
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	688	1,081	2,730	2,799	2,398	2,471	2,595	2,714
Net income ¹	647	767	2,061	2,351	2,139	1,882	1,960	2,053
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.14	3.62	3.88	5.33	9.20	11.02	11.02	11.02
Nbr of stocks (in thousands)	2,714,381	2,673,428	2,618,754	2,328,439	2,136,767	2,094,100	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JPMORGAN CHASE & CO.	14.1x	-	-	1.77%	947B
BANK OF AMERICA CORPORATION	13.32x	-	-	1.91%	436B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.21x	-	-	4.99%	399B
HSBC HOLDINGS PLC	12.75x	-	-	4.09%	358B
CHINA CONSTRUCTION BANK CORPORATION	5.97x	-	-	5.11%	315B
ROYAL BANK OF CANADA	17.76x	-	-	2.43%	284B
BANK OF CHINA LIMITED	6.25x	-	-	5.03%	276B
WELLS FARGO & COMPANY	11.6x	-	-	2.25%	256B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.02x	-	-	2.83%	246B
Average	11.33x			3.38%	390.83B
Weighted average by Cap.	11.73x			3.11%