Valuation Ameriprise Financial, Inc. Sao Paulo

Stocks

Market Closed - Sao Paulo 12:22:59 2026-10-07 EDT			5-day change	1st Jan Change
61.55 ^BRL	+0.47%		-3.95%	-9.54%

10-06	BMO Capital Adjusts Price Target on Ameriprise Financial to $520 From $560, Keeps Market Perform Rating	MT
10-05	BofA Securities Adjusts Ameriprise Financial Price Target to $570 From $616	MT

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	44,085	-	-
Change	-	-1.83%	16%	34.38%	-11.81%	-3.23%	-	-
Enterprise Value (EV) ¹	29,658	29,193	34,560	46,547	38,879	32,530	30,844	40,347
Change	-	-1.57%	18.39%	34.68%	-16.47%	-16.33%	-5.18%	30.81%
P/E	13.1x	13.8x	16x	16.1x	13.5x	10.9x	9.74x	8.75x
PBR	6.22x	9.32x	8.49x	9.8x	7.02x	6.23x	5.27x	4.35x
PEG	-	-6.48x	3x	0.4x	1.38x	0.4x	0.8x	0.8x
Capitalization / Revenue	2.44x	2.32x	2.5x	3.02x	2.49x	2.2x	2.07x	2x
EV / Revenue	2.14x	2.05x	2.25x	2.73x	2.13x	1.62x	1.45x	1.83x
EV / EBITDA	8.15x	8.54x	7.83x	10.1x	8.13x	5.04x	4.68x	6.03x
EV / EBIT	8.98x	8.61x	8.78x	10.5x	7.97x	5.92x	5.32x	6.69x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.52	4.88	5.3	5.79	6.28	6.687	7.192	7.682
Rate of return	1.5%	1.57%	1.4%	1.09%	1.28%	1.34%	1.44%	1.54%
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%	17.3%	14.7%	14%	13.5%
Net sales ¹	13,861	14,264	15,387	17,079	18,293	20,051	21,326	22,034
EBITDA ¹	3,639	3,420	4,414	4,595	4,784	6,459	6,594	6,691
EBIT ¹	3,304	3,391	3,936	4,436	4,877	5,495	5,799	6,028
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	-13,242	-3,739
Reference price ²	301.66	311.37	379.83	532.43	490.34	499.08	499.08	499.08
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.	19.62x	5.58x	11.97x	2.14%	166B
UBS GROUP AG	13.55x	3.35x	-	2.61%	144B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.47x	7.1x	-	1.62%	96.84B
BLACKSTONE INC.	18.71x	6.59x	11.94x	4.59%	89.46B
KKR & CO. INC.	24.04x	7.73x	11.7x	0.87%	80.49B
BROOKFIELD ASSET MANAGEMENT LTD.	20.93x	11.16x	17.96x	4.51%	71.13B
APOLLO GLOBAL MANAGEMENT, INC.	18.66x	10.74x	8.15x	1.94%	68.24B
STATE STREET CORPORATION	12.97x	5.11x	-	2.01%	47.85B
Average	18.00x	7.17x	12.34x	2.54%	95.51B
Weighted average by Cap.	17.93x	6.65x	12.27x	2.51%