Valuation Citigroup Inc. OTC Markets

Stocks

Real-time OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

09-30	S&P 500 dips, Nasdaq higher after data shows moderate inflation rise	RE
09-30	Sector Update: Healthcare Stocks Fall Late Afternoon	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	119,830	87,604	98,450	133,126	208,789	217,195	-	-
Change	-	-26.89%	12.38%	35.22%	56.84%	4.03%	-	-
Enterprise Value (EV)	119,830	87,604	98,450	133,126	208,789	217,195	217,195	217,195
Change	-	-26.89%	12.38%	35.22%	56.84%	4.03%	0%	0%
P/E	5.96x	6.46x	12.7x	11.9x	16.7x	11.6x	10x	8.77x
PBR	0.65x	0.48x	0.52x	0.69x	1.06x	1.1x	1.03x	0.95x
PEG	-	-0.2x	-0.3x	0.3x	0.9x	0.2x	0.7x	0.6x
Capitalization / Revenue	1.67x	1.16x	1.25x	1.64x	2.45x	2.26x	2.18x	2.09x
EV / Revenue	0x	0x	0x	0x	0x	2.26x	2.18x	2.09x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.71x	5.18x	4.97x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.04	-	2.08	2.18	2.32	2.512	2.793	3.069
Rate of return	3.38%	-	4.04%	3.1%	1.99%	1.94%	2.16%	2.37%
EPS ²	10.14	7	4.04	5.94	6.99	11.19	12.9	14.77
Distribution rate	20.1%	-	51.5%	36.7%	33.2%	22.5%	21.7%	20.8%
Net sales ¹	71,884	75,338	78,462	81,139	85,225	95,957	99,744	103,788
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	23,691	24,046	22,096	27,155	30,093	38,046	41,927	43,699
Net income ¹	20,758	13,700	7,850	11,628	13,097	19,243	20,980	22,633
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.39	45.23	51.44	70.39	116.69	129.48	129.48	129.48
Nbr of stocks (in thousands)	1,984,267	1,936,853	1,913,882	1,891,265	1,789,266	1,677,437	-	-
Announcement Date	1/14/22	1/13/23	1/12/24	1/15/25	1/14/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MORGAN STANLEY	14.57x	6.79x	-	2.29%	295B
THE GOLDMAN SACHS GROUP, INC.	13.01x	10.19x	-	2.12%	273B
CITIGROUP INC.	11.57x	-	-	1.94%	217B
CHARLES SCHWAB	15.71x	6.3x	10.48x	1.3%	169B
BANCO BTG PACTUAL S.A.	12.37x	8.61x	13.93x	2.73%	59.55B
CITIC SECURITIES COMPANY LIMITED	9.57x	1.37x	-	3.85%	57.68B
EAST MONEY INFORMATION CO.,LTD.	18.37x	10.3x	11.58x	0.68%	41.96B
GUOTAI HAITONG SECURITIES CO., LTD.	8.97x	4.07x	-	3.69%	41.95B
INTERACTIVE BROKERS GROUP, INC.	31.29x	4.08x	5.21x	0.4%	38.7B
Average	15.05x	6.46x	10.30x	2.11%	132.67B
Weighted average by Cap.	13.96x	7.37x	10.64x	2.07%