Valuation Ameriprise Financial, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 13:24:57 2026-08-21 EDT			5-day change	1st Jan Change
71.74 ^BRL	-87.66%		-3.22%	+5.44%

08-21	Raymond James Adjusts PT on Ameriprise Financial to $638 From $582, Maintains Strong Buy Rating	MT
08-18	US 30-year yields hit highest level since 2007 as war, oil worries fester	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,753	33,135	38,437	51,653	45,555	49,077	-	-
Change	-	-1.83%	16%	34.38%	-11.81%	7.73%	-	-
Enterprise Value (EV) ¹	29,658	29,193	34,560	46,547	38,879	37,522	35,774	45,338
Change	-	-1.57%	18.39%	34.68%	-16.47%	-3.49%	-4.66%	26.73%
P/E	13.1x	13.8x	16x	16.1x	13.5x	12.2x	10.8x	9.74x
PBR	6.22x	9.32x	8.49x	9.8x	7.02x	7.05x	5.86x	4.85x
PEG	-	-6.48x	3x	0.4x	1.38x	0.5x	0.9x	0.9x
Capitalization / Revenue	2.44x	2.32x	2.5x	3.02x	2.49x	2.45x	2.32x	2.23x
EV / Revenue	2.14x	2.05x	2.25x	2.73x	2.13x	1.88x	1.69x	2.06x
EV / EBITDA	8.15x	8.54x	7.83x	10.1x	7.82x	5.75x	5.36x	6.66x
EV / EBIT	8.98x	8.61x	8.78x	10.5x	7.97x	6.79x	6.14x	7.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.52	4.88	5.3	5.79	-	6.687	7.125	7.502
Rate of return	1.5%	1.57%	1.4%	1.09%	-	1.2%	1.28%	1.35%
EPS ²	23	22.51	23.71	33.05	36.28	45.59	51.22	57.06
Distribution rate	19.7%	21.7%	22.4%	17.5%	-	14.7%	13.9%	13.1%
Net sales ¹	13,861	14,264	15,387	17,079	18,293	19,992	21,197	22,037
EBITDA ¹	3,639	3,420	4,414	4,595	4,970	6,521	6,673	6,803
EBIT ¹	3,304	3,391	3,936	4,436	4,877	5,524	5,826	6,044
Net income ¹	2,760	2,559	2,556	3,401	3,563	4,212	4,481	4,728
Net Debt ¹	-4,095	-3,942	-3,877	-5,106	-6,676	-11,555	-13,303	-3,739
Reference price ²	301.66	311.37	379.83	532.43	490.34	555.59	555.59	555.59
Nbr of stocks (in thousands)	111,890	106,417	101,196	97,015	92,906	88,333	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/29/25	1/29/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKROCK, INC.	21.08x	6x	12.85x	1.98%	179B
UBS GROUP AG	14.85x	3.59x	-	2.39%	162B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.2x	7.58x	-	1.46%	108B
BROOKFIELD ASSET MANAGEMENT LTD.	25.37x	13.29x	22.8x	3.85%	83.49B
STATE STREET CORPORATION	13.99x	5.34x	-	1.87%	51.4B
AMERIPRISE FINANCIAL, INC.	12.19x	1.88x	5.75x	1.2%	49.08B
3I GROUP PLC	5.73x	5.64x	4.13x	3.26%	39.48B
NORTHERN TRUST CORPORATION	14.44x	5.26x	16.4x	1.82%	33.65B
Average	15.61x	6.07x	12.39x	2.23%	88.26B
Weighted average by Cap.	17.26x	6.16x	13.52x	2.22%