Valuation Commerzbank AG

Equities

Market Closed - Xetra Other stock markets 11:39:29 2026-04-17 EDT			5-day change	1st Jan Change
36.06 ^EUR	+3.86%		+4.34%	-0.11%

04-17	Italy wary of headquarters issue in UniCredit-Commerzbank talks - sources	RE
04-17	Italy wary of headquarters issue in UniCredit-Commerzbank talks, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,377	11,066	13,345	18,140	39,584	38,975	-	-
Change	-	32.1%	20.59%	35.93%	118.21%	-1.54%	-	-
Enterprise Value (EV)	8,377	11,066	13,345	18,140	39,584	38,975	38,975	38,975
Change	-	32.1%	20.59%	35.93%	118.21%	-1.54%	0%	0%
P/E ratio	29.1x	-	6.6x	7.56x	17.5x	11.8x	9.74x	8.11x
PBR	0.33x	-	0.48x	0.6x	1.31x	1.23x	1.16x	1.09x
PEG	-	-	-	0.3x	-18.2x	0.2x	0.5x	0.4x
Capitalization / Revenue	0.99x	1.17x	1.28x	1.63x	3.25x	2.95x	2.77x	2.62x
EV / Revenue	0x	0x	0x	0x	0x	2.95x	2.77x	2.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.34x	5.67x	5.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.65	1.1	1.411	1.774	2.099
Rate of return	-	-	3.25%	4.13%	3.05%	3.91%	4.92%	5.82%
EPS ²	0.23	-	1.63	2.08	2.06	3.058	3.703	4.448
Distribution rate	-	-	21.5%	31.3%	53.4%	46.2%	47.9%	47.2%
Net sales ¹	8,459	9,461	10,461	11,106	12,171	13,221	14,068	14,879
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,753	2,975	4,039	4,580	5,231	6,149	6,878	7,487
Net income ¹	430	1,435	2,224	2,677	2,625	3,297	3,785	4,229
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.69	8.84	10.76	15.72	36.10	36.06	36.06	36.06
Nbr of stocks (in thousands)	1,252,358	1,252,358	1,240,223	1,153,591	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.($)
COMMERZBANK AG	11.79x	-	-	3.91%	46.01B
JPMORGAN CHASE & CO.	13.94x	-	-	2.03%	831B
BANK OF AMERICA CORPORATION	12.05x	-	-	2.19%	384B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.93x	-	-	5.24%	372B
HSBC HOLDINGS PLC	11.88x	-	-	4.42%	317B
CHINA CONSTRUCTION BANK CORPORATION	5.82x	-	-	5.23%	296B
BANK OF CHINA LIMITED	6.01x	-	-	5.2%	257B
WELLS FARGO & COMPANY	11.67x	-	-	2.31%	249B
ROYAL BANK OF CANADA	15.66x	-	-	2.75%	250B
COMMONWEALTH BANK OF AUSTRALIA	27.49x	-	-	2.84%	214B
Average	12.22x			3.61%	321.68B
Weighted average by Cap.	12.03x			3.36%