Company Valuation: Lloyds Banking Group plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 33,945 30,342 30,165 33,055 57,764 64,724 - -
Change - -10.61% -0.58% 9.58% 74.75% 12.05% - -
Enterprise Value (EV) 33,945 30,342 30,165 33,055 57,764 64,724 64,724 64,724
Change - -10.61% -0.58% 9.58% 74.75% 12.05% 0% 0%
P/E 6.37x 6.31x 6.36x 8.84x 14.2x 11.2x 9.39x 8.14x
PBR 0.64x 0.66x 0.66x 0.75x 1.23x 1.5x 1.4x 1.3x
PEG - -1.58x 1.53x -0.5x 1.3x 0.2x 0.5x 0.5x
Capitalization / Revenue 2.09x 1.65x 1.6x 1.79x 2.92x 2.97x 2.73x 2.57x
EV / Revenue 0x 0x 0x 0x 0x 2.97x 2.73x 2.57x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.4x 5.67x 5.21x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.02 0.024 0.0276 0.0317 0.0365 0.0465 0.0544 0.0623
Rate of return 4.18% 5.29% 5.78% 5.79% 3.72% 4.15% 4.85% 5.55%
EPS 2 0.075 0.072 0.075 0.062 0.069 0.1004 0.1194 0.1376
Distribution rate 26.7% 33.3% 36.8% 51.1% 52.9% 46.3% 45.6% 45.2%
Net sales 1 16,223 18,421 18,888 18,442 19,755 21,821 23,670 25,163
EBITDA - - - - - - - -
EBIT 1 6,833 8,958 8,117 6,776 7,572 10,119 11,413 12,434
Net income 1 5,784 5,459 5,460 4,421 4,659 5,971 6,711 7,353
Net Debt - - - - - - - -
Reference price 2 0.478 0.454 0.477 0.548 0.982 1.121 1.121 1.121
Nbr of stocks (in thousands) 71,014,218 66,817,904 63,225,307 60,340,622 58,798,510 57,737,495 - -
Announcement Date 2/24/22 2/22/23 2/22/24 2/20/25 1/29/26 - - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.99x - - 1.78% 940B
13.35x - - 1.91% 436B
6.22x - - 4.98% 402B
13.04x - - 4% 365B
6.17x - - 5% 327B
6.57x - - 4.82% 290B
17.76x - - 2.37% 290B
12.04x - - 2.17% 266B
14.65x - - 2.7% 267B
Average 11.53x 3.3% 398.07B
Weighted average by Cap. 11.84x 3.07%

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

  1. Stock Market
  2. Stocks
  3. LLOY Stock
  4. LYG Stock
  5. Valuation Lloyds Banking Group plc
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!