Valuation Amundi London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-31 EDT			After hours 15:59:59
95.22 ^EUR	+0.93%		94.48	-0.79%

08:47am	Credit Agricole: on Mps-Bpm we have received no proposals, nothing happens without us	RE
05:21am	Credit Agricole CEO says hard to see value in MPS-Banco BPM tie-up	RE

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	19,019	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	32.21%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	17,142	16,725	16,267
Change	-	-31.95%	28.84%	-0.82%	3.07%	20.61%	-2.43%	-2.74%
P/E	10.7x	10x	10.8x	10.1x	9.12x	12.1x	13x	12.6x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.49x	1.41x	1.36x
PEG	-	-0.5x	1.33x	0.9x	0.4x	11.26x	-1.86x	3.87x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.39x	5.29x	5.18x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.86x	4.65x	4.43x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.33x	9.2x	8.81x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	10.3x	9.79x	9.35x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	12.4x	10.6x	10.3x
FCF Yield	12%	-	10.7%	11%	12.2%	8.09%	9.44%	9.66%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.781	4.973	5.109
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.07%	5.27%	5.41%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.823	7.278	7.514
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	61.1%	68.3%	68%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,530	3,594	3,670
EBITDA ¹	1,667	-	-	1,743	1,525	1,837	1,818	1,847
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,667	1,708	1,739
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,745	1,466	1,510
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,877	-2,294	-2,752
Reference price ²	72.55	53.00	61.60	64.20	70.60	94.35	94.35	94.35
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.($)
BLACKSTONE INC.	21.28x	7.41x	14.21x	4.03%	102B
KKR & CO. INC.	27.63x	12.05x	16.81x	0.78%	90.66B
ARES MANAGEMENT CORPORATION	21.01x	-	-	4.36%	27.99B
FRANKLIN RESOURCES, INC.	17.09x	1.81x	6.8x	3.96%	17.24B
THE CARLYLE GROUP INC.	14.48x	4.67x	12.78x	3.1%	16.33B
ARES CAPITAL CORPORATION	14.35x	9.29x	-	10.2%	13.52B
SBI FUNDS MANAGEMENT LIMITED	34.41x	19.62x	26.87x	-	12.17B
HDFC ASSET MANAGEMENT COMPANY LIMITED	33.68x	18.39x	26.69x	2.36%	11.43B
Average	22.99x	10.46x	17.36x	4.11%	36.47B
Weighted average by Cap.	23.31x	9.60x	15.73x	3.18%