Valuation FirstRand Limited OTC Markets

Stocks

Market Closed - OTC Markets 14:07:35 2026-08-20 EDT			5-day change	1st Jan Change
5.822 ^USD	+3.97%		-.--%	+13.06%

09-15	Deals of the day-Mergers and acquisitions	RE
09-14	CVC joins JC Flowers in potential bid for UK bank Aldermore, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	349,672	384,032	430,958	423,437	541,306	501,087	-	-
Change	-	9.83%	12.22%	-1.75%	27.84%	-7.43%	-	-
Enterprise Value (EV)	349,672	384,032	430,958	423,437	541,306	501,087	501,087	501,087
Change	-	9.83%	12.22%	-1.75%	27.84%	-7.43%	0%	0%
P/E	10.7x	10.6x	11.3x	10.1x	15.2x	9.57x	8.73x	7.93x
PBR	1.98x	2.13x	2.2x	1.95x	2.36x	2.28x	2.08x	1.9x
PEG	-	1x	2.24x	1.03x	-1.1x	0.2x	0.91x	0.8x
Capitalization / Revenue	3.05x	2.91x	3.1x	2.89x	3.37x	3.12x	2.89x	2.72x
EV / Revenue	0x	0x	0x	0x	0x	3.12x	2.89x	2.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-	-	0x	0x	6.11x	5.6x	5.15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.42	3.84	4.15	4.66	5.39	5.879	6.498	7.027
Rate of return	5.48%	5.61%	5.4%	6.16%	5.54%	6.55%	7.24%	7.83%
EPS ²	5.843	6.487	6.814	7.479	6.401	9.373	10.27	11.3
Distribution rate	58.5%	59.2%	60.9%	62.3%	84.2%	62.7%	63.3%	62.2%
Net sales ¹	114,712	131,986	138,978	146,753	160,677	160,452	173,433	184,516
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	53,761	-	-	70,755	81,782	82,010	89,448	97,209
Net income ¹	33,599	36,366	38,191	41,876	35,749	51,594	59,707	64,881
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	62.37	68.50	76.90	75.69	97.26	89.70	89.70	89.70
Nbr of stocks (in thousands)	5,606,414	5,606,303	5,604,137	5,594,358	5,565,559	5,561,459	-	-
Announcement Date	9/15/22	9/14/23	9/12/24	9/11/25	9/10/26	-	-	-

¹ZAR in Million²ZAR

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.	13.13x	-	-	1.91%	884B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.17x	-	-	5.03%	415B
BANK OF AMERICA CORPORATION	11.69x	-	-	2.22%	376B
AGRICULTURAL BANK OF CHINA LIMITED	6.58x	-	-	4.81%	357B
CHINA CONSTRUCTION BANK CORPORATION	6.14x	-	-	5.02%	328B
HSBC HOLDINGS PLC	11.67x	-	-	4.46%	327B
BANK OF CHINA LIMITED	6.7x	-	-	4.75%	303B
ROYAL BANK OF CANADA	17.18x	-	-	2.45%	271B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.93x	-	-	2.82%	253B
Average	10.35x			3.72%	390.29B
Weighted average by Cap.	10.51x			3.49%