Company Valuation: BNP Paribas

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 74,779 65,690 71,847 66,800 88,998 116,406 - -
Change - -12.16% 9.37% -7.02% 33.23% 30.8% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 116,406 116,406 116,406
Change - -12.16% 9.37% -7.02% 33.23% 30.8% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.79x 8.29x 7.38x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.95x 0.9x 0.85x
PEG - 0.92x 0.7x 0.5x 1.04x 0.5x 1.38x 0.6x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.13x 2.05x 1.96x
EV / Revenue 0x 0x 0x 0x 0x 2.13x 2.05x 1.96x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.27x 4.89x 4.52x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 6.014 6.604 7.398
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.68% 6.24% 6.98%
EPS 2 7.26 7.8 8.58 9.57 10.29 12.05 12.77 14.35
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 49.9% 51.7% 51.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,611 56,887 59,315
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 22,102 23,801 25,773
Net income 1 9,488 10,196 10,975 11,688 12,225 13,486 14,437 15,911
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 105.92 105.92 105.92
Nbr of stocks (in thousands) 1,230,533 1,233,610 1,147,896 1,128,000 1,101,601 1,099,000 - -
Announcement Date 2/8/22 2/7/23 2/1/24 2/4/25 2/5/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.79x - - 5.73% 130B
13.85x - - 1.8% 930B
13.12x - - 1.94% 430B
6.01x - - 5.16% 385B
12.51x - - 4.13% 348B
5.73x - - 5.32% 300B
18.49x - - 2.31% 290B
6.07x - - 5.16% 267B
11.85x - - 2.21% 261B
15.27x - - 2.59% 258B
Average 11.17x 3.63% 359.85B
Weighted average by Cap. 11.69x 3.21%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BNP Stock
  4. Valuation BNP Paribas