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 88,998 120,187 - -
Change - -12.16% 9.37% -7.02% 33.23% 35.04% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 120,187 120,187 120,187
Change - -12.16% 9.37% -7.02% 33.23% 35.04% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 9.23x 8.52x 7.56x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.98x 0.93x 0.87x
PEG - 0.92x 0.7x 0.5x 1.04x 0.6x 1.02x 0.6x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.19x 2.1x 2.01x
EV / Revenue 0x 0x 0x 0x 0x 2.19x 2.1x 2.01x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.54x 5.13x 4.73x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.937 6.76 7.635
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.41% 6.16% 6.96%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.87 12.86 14.51
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 50% 52.5% 52.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,778 57,142 59,661
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,701 23,445 25,409
Net income 1 9,488 10,196 10,975 11,688 12,225 13,459 14,439 15,992
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 109.66 109.66 109.66
Nbr of stocks (in thousands) 1,230,533 1,233,610 1,147,896 1,128,000 1,101,601 1,096,000 - -
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.($)
13.92x - - 1.79% 935B
13.25x - - 1.91% 435B
6.27x - - 4.94% 402B
13.14x - - 3.96% 364B
6.02x - - 5.07% 316B
18.47x - - 2.31% 291B
6.31x - - 4.99% 273B
11.88x - - 2.21% 261B
14.54x - - 2.72% 252B
Average 11.53x 3.32% 392.14B
Weighted average by Cap. 11.86x 3.07%

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