Valuation AXA Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 04:11:17 2026-07-24 EDT			5-day change	1st Jan Change
44.70 ^EUR	-0.18%		-0.22%	+8.55%

02:45am	Allianz doubles down in Singapore with €2bn deal	RE
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	62,576	62,187	64,437	72,930	83,440	92,001	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	10.26%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	107,801	107,801	107,801
Change	-	59.04%	1.84%	17.99%	4.54%	-9%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.8x	9.95x	9.14x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.88x	1.78x	1.67x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.31x	1.2x	1.04x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.73x	0.7x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.9x	0.85x	0.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	9.32x	8.83x	8.47x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.7x	14.9x	12.1x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.36%	6.7%	8.26%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.494	2.685	2.901
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.57%	6%	6.48%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.156	4.501	4.897
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60%	59.7%	59.2%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	119,847	126,379	131,820
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,569	12,213	12,725
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,471	8,984	9,478
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,800	15,800	15,800
Reference price ²	26.18	26.06	29.49	34.32	40.96	44.76	44.76	44.76
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,055,418	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/27/25	2/26/26	-	-	-

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.($)
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	6.74x	4.98x	-	5.31%	140B
GENERALI	13.66x	1.02x	-	4.24%	72.44B
MANULIFE FINANCIAL CORPORATION	14.6x	-	-	3.19%	71.87B
AFLAC INCORPORATED	17.29x	3.39x	-	1.97%	63.29B
METLIFE, INC.	10.97x	-	-	2.54%	59.54B
GREAT-WEST LIFECO INC.	17.3x	-	-	2.94%	58.42B
SUN LIFE FINANCIAL INC.	16.94x	-	-	3.33%	45.39B
CATHAY FINANCIAL HOLDING CO., LTD.	11.68x	-	-	4.71%	44.08B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	5.98x	0.8x	-	3.75%	43.86B
Average	12.80x	2.55x		3.55%	66.5B
Weighted average by Cap.	12.17x	3.19x		3.76%