Valuation Commerzbank Liquidnet

Stocks

Real-time Estimate Tradegate 09:08:36 2026-09-22 EDT			5-day change	1st Jan Change
42.24 ^EUR	+390.45%		0.00%	-

06:56am	BofA hikes Brent price forecast on prolonged Middle East supply disruptions	RE
05:33am	AfD's surge in Germany: what are the consequences for the markets?

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,377	11,066	13,345	18,629	39,584	45,233	-	-
Change	-	32.1%	20.59%	39.6%	112.49%	14.27%	-	-
Enterprise Value (EV)	8,377	11,066	13,345	18,629	39,584	45,233	45,233	45,233
Change	-	32.1%	20.59%	39.6%	112.49%	14.27%	0%	0%
P/E	29.1x	-	6.6x	7.56x	17.5x	13.4x	11x	8.96x
PBR	0.33x	-	0.48x	0.6x	1.31x	1.43x	1.37x	1.29x
PEG	-	-	-	0.3x	-18.2x	0.3x	0.5x	0.4x
Capitalization / Revenue	0.99x	1.17x	1.28x	1.68x	3.25x	3.4x	3.17x	2.98x
EV / Revenue	0x	0x	0x	0x	0x	3.4x	3.17x	2.98x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.16x	6.3x	5.71x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.65	1.1	1.624	1.969	2.426
Rate of return	-	-	3.25%	4.13%	3.05%	3.88%	4.7%	5.8%
EPS ²	0.23	-	1.63	2.08	2.06	3.133	3.806	4.672
Distribution rate	-	-	21.5%	31.3%	53.4%	51.8%	51.7%	51.9%
Net sales ¹	8,459	9,461	10,461	11,106	12,171	13,307	14,285	15,188
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,753	2,975	4,039	4,580	5,231	6,320	7,177	7,916
Net income ¹	430	1,435	2,224	2,677	2,625	3,390	3,914	4,563
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.69	8.84	10.76	15.72	36.10	41.85	41.85	41.85
Nbr of stocks (in thousands)	1,252,358	1,252,358	1,240,223	1,184,669	1,096,524	1,080,847	-	-
Announcement Date	2/17/22	2/16/23	2/15/24	2/13/25	2/11/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	13.94x	-	-	1.79%	936B
BANK OF AMERICA CORPORATION	12.43x	-	-	2.06%	405B
HSBC HOLDINGS PLC	12.54x	-	-	4.16%	351B
ROYAL BANK OF CANADA	17.85x	-	-	2.36%	286B
WELLS FARGO & COMPANY	11.83x	-	-	2.2%	262B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.47x	-	-	2.72%	259B
BANCO SANTANDER, S.A.	11.7x	-	-	1.98%	211B
THE TORONTO-DOMINION BANK	17.38x	-	-	2.54%	204B
COMMONWEALTH BANK OF AUSTRALIA	22.84x	-	-	3.38%	182B
Average	15.00x			2.58%	344.03B
Weighted average by Cap.	14.41x			2.42%