Valuation AS LHV Group

Stocks

Market Closed - Nasdaq Tallinn 09:30:00 2026-09-11 EDT			5-day change	1st Jan Change
3.305 ^EUR	+0.15%		-0.30%	-7.55%

08-27	AS LHV Group Issues EUR15 Million Additional Tier 1 Bonds	MT
08-27	AS LHV Group Issues EUR 15 Million Of Additional Tier 1 Bonds	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2025	2026	2027	2028
Market Cap ¹	1,152	1,080	-	-
Change	-	-6.22%	-	-
Enterprise Value (EV)	1,152	1,080	1,080	1,080
Change	-	-6.22%	0%	0%
P/E	10.5x	9.18x	7.51x	6.01x
PBR	-	1.31x	1.17x	1.03x
PEG	-	1.56x	0.3x	0.2x
Capitalization / Revenue	-	3.2x	2.8x	2.42x
EV / Revenue	-	3.2x	2.8x	2.42x
EV / EBITDA	-	-	-	-
EV / EBIT	-	7.3x	5.83x	-
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Dividend per Share ²	-	0.17	0.2	0.25
Rate of return	-	5.14%	6.05%	7.56%
EPS ²	0.34	0.36	0.44	0.55
Distribution rate	-	47.2%	45.5%	45.5%
Net sales ¹	-	337.6	385.1	446.2
EBITDA	-	-	-	-
EBIT ¹	-	147.9	185.4	-
Net income ¹	114.3	116.9	146.5	184.4
Net Debt	-	-	-	-
Reference price ²	3.575	3.305	3.305	3.305
Nbr of stocks (in thousands)	322,148	327,297	-	-
Announcement Date	2/10/26	-	-	-

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.($)
AS LHV GROUP	9.17x	-	-	-	1.26B
JPMORGAN CHASE & CO.	14x	-	-	1.78%	940B
BANK OF AMERICA CORPORATION	13.4x	-	-	1.91%	437B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.31x	-	-	4.92%	410B
HSBC HOLDINGS PLC	12.65x	-	-	4.13%	354B
CHINA CONSTRUCTION BANK CORPORATION	6.3x	-	-	4.89%	334B
BANK OF CHINA LIMITED	6.68x	-	-	4.75%	296B
ROYAL BANK OF CANADA	17.56x	-	-	2.4%	286B
WELLS FARGO & COMPANY	12.25x	-	-	2.13%	270B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.64x	-	-	2.69%	268B
Average	11.29x			3.29%	359.6B
Weighted average by Cap.	11.80x			3.06%