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 88,998 109,702 - -
Change - -12.16% 9.37% -7.02% 33.23% 23.26% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 109,702 109,702 109,702
Change - -12.16% 9.37% -7.02% 33.23% 23.26% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.49x 7.85x 7.15x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.9x 0.85x 0.8x
PEG - 0.92x 0.7x 0.5x 1.04x 0.6x 0.97x 0.73x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.02x 1.94x 1.86x
EV / Revenue 0x 0x 0x 0x 0x 2.02x 1.94x 1.86x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.04x 4.68x 4.33x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.872 6.519 7.2
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.88% 6.53% 7.21%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.76 12.72 13.96
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 49.9% 51.3% 51.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,332 56,649 59,048
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,780 23,456 25,324
Net income 1 9,488 10,196 10,975 11,688 12,225 13,328 14,225 15,352
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 99.82 99.82 99.82
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.48x - - 1.9% 886B
12.94x - - 2.02% 414B
5.74x - - 5.4% 368B
11.69x - - 4.41% 326B
18.36x - - 2.32% 286B
5.45x - - 5.59% 285B
5.83x - - 5.34% 262B
12.21x - - 2.2% 262B
14.52x - - 2.77% 238B
Average 11.25x 3.55% 369.49B
Weighted average by Cap. 11.75x 3.26%

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