Valuation Amundi Xetra

Stocks

Market Closed - Xetra Other stock markets 11:35:36 2026-07-27 EDT			5-day change	1st Jan Change
88.65 ^EUR	+1.20%		-0.89%	+25.21%

07-27	Will active ETFs topple traditional ETFs?
07-22	Banco BPM-MPS, merger at a crossroads, Crédit Agricole decisive	AN

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	18,016	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	25.23%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	16,695	16,241	15,771
Change	-	-31.95%	28.84%	-0.82%	3.07%	17.47%	-2.72%	-2.9%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.7x	12.2x	11.8x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.4x	1.33x	1.28x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-5.32x	-3.11x	3.43x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.1x	5.04x	4.93x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.73x	4.54x	4.32x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.32x	9.04x	8.66x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.74x	9.56x	9.13x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.9x	10.8x	10.5x
FCF Yield	12%	-	10.7%	11%	12.2%	8.42%	9.24%	9.52%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.706	4.957	5.096
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.31%	5.59%	5.75%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.57	7.273	7.523
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	62.2%	68.2%	67.7%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,531	3,577	3,652
EBITDA ¹	1,667	-	-	1,743	1,525	1,791	1,796	1,822
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,713	1,699	1,728
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,522	1,463	1,509
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,320	-1,775	-2,245
Reference price ²	72.55	53.00	61.60	64.20	70.60	88.65	88.65	88.65
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.	21.53x	7.51x	14.4x	3.97%	104B
KKR & CO. INC.	27.19x	11.98x	16.62x	0.79%	89.21B
ARES MANAGEMENT CORPORATION	21.42x	-	-	4.28%	28.53B
FRANKLIN RESOURCES, INC.	16.74x	1.77x	6.66x	4.05%	16.88B
THE CARLYLE GROUP INC.	14.49x	4.63x	12.79x	3.1%	16.34B
ARES CAPITAL CORPORATION	12.06x	9.27x	-	10.22%	13.48B
SBI FUNDPAR	35.44x	20.24x	27.73x	-	12.42B
HDFC ASSET MANAGEMENT COMPANY LIMITED	33.14x	18.06x	26.22x	2.4%	11.15B
Average	22.75x	10.49x	17.40x	4.12%	36.5B
Weighted average by Cap.	23.17x	9.61x	15.76x	3.18%