Valuation AXA

Stocks

Real-time Euronext Paris 06:05:18 2026-11-04 EST			5-day change	1st Jan Change
44.29 ^EUR	+2.88%		+3.99%	+8.13%

10-30	AXA : Jefferies reaffirms its Buy rating	ZD
10-30	Axa: Subscription Prices for 2026 Employee Share Ownership Plan Unveiled

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	87,102	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	4.39%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	102,702	102,702	102,702
Change	-	59.04%	1.84%	17.99%	4.54%	-13.31%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.4x	9.49x	8.81x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.8x	1.71x	1.66x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.16x	0.9x	1.15x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.77x	0.73x	0.69x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.9x	0.86x	0.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.91x	8.3x	7.83x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	15.1x	14.3x	11.5x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.63%	6.99%	8.67%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.512	2.707	2.91
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.83%	6.29%	6.76%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.124	4.538	4.886
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	60.9%	59.7%	59.6%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	113,544	119,672	125,913
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,531	12,372	13,121
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,407	9,017	9,517
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	43.05	43.05	43.05
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,267	-	-
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.($)
AXA	10.44x	0.9x	-	5.83%	97.49B
ALLIANZ SE	14.52x	-	-	4.21%	185B
CHUBB LIMITED	13.07x	3.23x	11.36x	1.09%	140B
ZURICH INSURANCE GROUP LTD	15.9x	1.89x	-	5.13%	115B
MARSH & MCLENNAN COMPANIES	23.66x	3.99x	14.12x	1.84%	96.83B
ARTHUR J. GALLAGHER & CO.	34.77x	4.92x	15.19x	1.02%	70.12B
AON PLC	23.58x	5.17x	14.95x	0.96%	70.05B
TALANX AG	11.64x	0.72x	-	3.42%	37.4B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.71x	1.41x	-	1.82%	36.08B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	19.4x	3.3x	11.75x	1.16%	30.22B
Average	17.57x	2.84x	13.48x	2.65%	87.8B
Weighted average by Cap.	17.17x	2.93x	13.32x	3%