Valuation Amundi OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:15:11 2026-01-02 EST			5-day change	1st Jan Change
83.71 ^USD	+3.33%		-.--%	+3.33%

06-12	Employee Share Ownership: Trends Accelerate in France and Internationally, Amundi Reports
06-11	Augustin de Romanet Re-elected Chairman of Paris Europlace

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,686	10,791	12,526	13,126	14,386	16,776	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	16.61%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	15,479	15,022	14,550
Change	-	-31.95%	28.84%	-0.82%	3.07%	8.91%	-2.95%	-3.15%
P/E Ratio	10.7x	10x	10.8x	10.1x	9.12x	11.4x	11.5x	11x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.3x	1.24x	1.18x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-1.79x	-14.16x	2.75x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	4.81x	4.75x	4.64x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.44x	4.25x	4.03x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	8.8x	8.51x	8.08x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.26x	9.05x	8.53x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.3x	10.3x	9.98x
FCF Yield	12%	-	10.7%	11%	12.2%	8.83%	9.69%	10%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.665	4.905	5.048
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.65%	5.94%	6.11%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.246	7.187	7.474
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	64.4%	68.2%	67.5%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,486	3,534	3,615
EBITDA ¹	1,667	-	-	1,743	1,525	1,759	1,766	1,800
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,671	1,661	1,706
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,444	1,442	1,497
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,297	-1,754	-2,226
Reference price ²	72.55	53.00	61.60	64.20	70.60	82.55	82.55	82.55
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	203,222	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/4/25	2/3/26	-	-	-

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.($)
BLACKSTONE INC.	20.55x	7.09x	13.61x	4.21%	96.45B
KKR & CO. INC.	26.65x	8.53x	13.26x	0.82%	86.41B
ARES MANAGEMENT CORPORATION	22.53x	6.49x	15.02x	4.02%	30.42B
FRANKLIN RESOURCES, INC.	18.69x	1.83x	6.95x	4.09%	16.7B
THE CARLYLE GROUP INC.	12.86x	4.26x	12.06x	3.06%	16.47B
ARES CAPITAL CORPORATION	12.35x	9.34x	-	9.97%	13.83B
HDFC ASSET MANAGEMENT COMPANY LIMITED	33.15x	18.41x	26.49x	2.4%	11.07B
INFRATIL LIMITED	77.95x	6.21x	19.47x	1.43%	8.63B
Average	28.09x	7.77x	15.27x	3.75%	35B
Weighted average by Cap.	23.95x	7.52x	13.87x	3.19%