Company Valuation: BNP Paribas SA

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 88,998 100,898 - -
Change - -12.16% 9.37% -7.02% 33.23% 13.37% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 100,898 100,898 100,898
Change - -12.16% 9.37% -7.02% 33.23% 13.37% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 7.69x 7.1x 6.25x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.82x 0.78x 0.74x
PEG - 0.92x 0.7x 0.5x 1.04x 0.5x 0.86x 0.5x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 1.83x 1.75x 1.68x
EV / Revenue 0x 0x 0x 0x 0x 1.83x 1.75x 1.68x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 4.48x 4.2x 3.86x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.972 6.692 7.555
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 6.49% 7.27% 8.21%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.98 12.97 14.72
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 49.9% 51.6% 51.3%
Net sales 1 46,235 50,419 45,874 48,831 51,223 55,152 57,525 60,077
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 22,506 24,049 26,164
Net income 1 9,488 10,196 10,975 11,688 12,225 13,561 14,604 16,206
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 92.06 92.06 92.06
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.12x - - 1.91% 884B
6.17x - - 5.03% 415B
11.69x - - 2.22% 376B
6.58x - - 4.81% 357B
6.14x - - 5.02% 328B
11.67x - - 4.46% 327B
6.7x - - 4.75% 303B
17.18x - - 2.45% 271B
13.93x - - 2.82% 253B
Average 10.35x 3.72% 390.29B
Weighted average by Cap. 10.51x 3.49%

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