Valuation Amundi

Stocks

Real-time Euronext Paris 12:02:23 2026-10-29 EDT			5-day change	1st Jan Change
90.90 ^EUR	+1.79%		+3.71%	+28.75%

11:00am	Amundi: Inflows flood in, costs stand still
09:15am	Amundi: Net Income Up 20% in Third Quarter

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	18,001	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	25.13%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	16,656	16,178	15,675
Change	-	-31.95%	28.84%	-0.82%	3.07%	17.19%	-2.87%	-3.11%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11x	12.1x	11.6x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.39x	1.32x	1.27x
PEG	-	-0.5x	1.33x	0.9x	0.4x	2.08x	-1.28x	2.63x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	4.89x	4.82x	4.71x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.53x	4.34x	4.1x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	8.67x	8.52x	8.17x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.13x	9.03x	8.57x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	12x	10.1x	9.81x
FCF Yield	12%	-	10.7%	11%	12.2%	8.35%	9.88%	10.2%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.95	5.166	5.339
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.54%	5.79%	5.98%
EPS ²	6.75	5.28	5.71	6.37	7.74	8.149	7.382	7.708
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	60.7%	70%	69.3%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,679	3,732	3,824
EBITDA ¹	1,667	-	-	1,743	1,525	1,922	1,898	1,918
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,824	1,792	1,829
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,645	1,491	1,537
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,345	-1,823	-2,327
Reference price ²	72.55	53.00	61.60	64.20	70.60	89.30	89.30	89.30
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	201,581	-	-
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.($)
AMUNDI	10.96x	4.53x	8.67x	5.54%	20.06B
BLACKROCK, INC.	21.99x	6x	12.96x	1.98%	179B
UBS GROUP AG	13.55x	3.28x	-	2.68%	142B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.92x	7.28x	-	1.55%	99.99B
BLACKSTONE INC.	19.48x	7.01x	12.49x	4.34%	93.62B
KKR & CO. INC.	14.68x	9.92x	16.99x	0.84%	83.52B
BROOKFIELD ASSET MANAGEMENT LTD.	22.3x	11.64x	19.16x	4.25%	75.45B
APOLLO GLOBAL MANAGEMENT, INC.	18.32x	10.54x	8.12x	1.97%	67B
STATE STREET CORPORATION	12.91x	4.89x	-	2.02%	47.35B
Average	16.68x	7.23x	13.06x	2.8%	89.83B
Weighted average by Cap.	17.63x	7.00x	13.63x	2.51%