Valuation AIB Group plc

Stocks

Real-time Euronext Dublin 04:10:32 2026-10-29 EDT			5-day change	1st Jan Change
11.16 ^EUR	-0.80%		+4.80%	+21.14%

10-23	AIB pillar 2 capital requirement reduced after ECB review	AN
10-16	JPMorgan Downgrades AIB Group to Neutral, Lifts PT	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	23,287	-	-
Change	-	66.42%	5.11%	22.14%	58.4%	18.46%	-	-
Enterprise Value (EV)	5,809	9,667	10,161	12,411	19,658	23,287	23,287	23,287
Change	-	66.42%	5.11%	22.14%	58.4%	18.46%	0%	0%
P/E	10x	13.9x	5.13x	5.76x	9.86x	12.6x	11.3x	10.3x
PBR	0.43x	0.87x	0.68x	0.8x	1.47x	1.74x	1.66x	1.58x
PEG	-	0.6x	0x	0.3x	11.4x	-3.03x	1x	1.08x
Capitalization / Revenue	2.44x	3.34x	2.14x	2.53x	4.36x	5.02x	4.78x	4.62x
EV / Revenue	0x	0x	0x	0x	0x	5.02x	4.78x	4.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.41x	8.8x	8.4x
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%	4.86%	5.27%	5.67%
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	11.24	11.24	11.24
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	12.57x	-	-	4.86%	25.95B
JPMORGAN CHASE & CO.	13.62x	-	-	1.88%	901B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.97%	430B
AGRICULTURAL BANK OF CHINA LIMITED	6.82x	-	-	4.66%	382B
BANK OF AMERICA CORPORATION	11.58x	-	-	2.35%	352B
CHINA CONSTRUCTION BANK CORPORATION	6.3x	-	-	4.93%	341B
BANK OF CHINA LIMITED	6.76x	-	-	4.73%	316B
HSBC HOLDINGS PLC	10.75x	-	-	4.91%	295B
ROYAL BANK OF CANADA	17.65x	-	-	2.39%	283B
WELLS FARGO & COMPANY	11.4x	-	-	2.27%	251B
Average	10.37x			3.79%	357.75B
Weighted average by Cap.	10.42x			3.48%