Valuation Amundi London S.E.

Stocks

Real-time Estimate Tradegate 07:23:42 2026-09-28 EDT			5-day change	1st Jan Change
91.85 ^EUR	+0.63%		-2.01%	+29.43%

09-25	UniCredit and Agricole study joint move on Banco BPM	AN
09-23	Deutsche Boerse News: 'The US is being viewed more selectively' ETF trading	DP

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	18,394	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	27.86%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	17,051	16,571	16,077
Change	-	-31.95%	28.84%	-0.82%	3.07%	19.97%	-2.81%	-2.98%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.3x	12.4x	12.1x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.4x	1.36x	1.3x
PEG	-	-0.5x	1.33x	0.9x	0.4x	2.79x	-1.38x	4.01x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.01x	5.02x	4.9x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.64x	4.52x	4.29x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.08x	8.87x	8.51x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.41x	9.34x	8.92x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	12.3x	10.5x	10.2x
FCF Yield	12%	-	10.7%	11%	12.2%	8.13%	9.53%	9.78%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.97	5.135	5.253
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.45%	5.63%	5.76%
EPS ²	6.75	5.28	5.71	6.37	7.74	8.054	7.332	7.554
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	61.7%	70%	69.5%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,674	3,668	3,752
EBITDA ¹	1,667	-	-	1,743	1,525	1,877	1,868	1,890
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,811	1,774	1,802
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,645	1,481	1,521
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,344	-1,823	-2,317
Reference price ²	72.55	53.00	61.60	64.20	70.60	91.25	91.25	91.25
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKSTONE INC.	19.69x	6.89x	13.14x	4.35%	94.73B
KKR & CO. INC.	25.92x	-	-	0.81%	86.77B
ARES MANAGEMENT CORPORATION	20.84x	5.93x	16.48x	4.46%	27.75B
AMUNDI	11.33x	4.64x	9.08x	5.45%	20.96B
FRANKLIN RESOURCES, INC.	16.63x	1.88x	6.76x	4%	16.78B
THE CARLYLE GROUP INC.	13.13x	-	-	3.51%	14.26B
ARES CAPITAL CORPORATION	14.62x	9.42x	-	10%	13.79B
SBI FUNDS MANAGEMENT LIMITED	31.13x	18.22x	25.45x	-	11.29B
Average	19.16x	7.83x	14.18x	4.65%	35.79B
Weighted average by Cap.	20.78x	6.92x	13.37x	3.55%