Valuation NatWest Group plc

Stocks

Real-time Estimate Cboe Europe 10:27:59 2026-10-19 EDT			5-day change	1st Jan Change
647.50 ^GBX	-2.78%		-0.89%	-0.61%

06:34am	FTSE 100 slips as banks, miners drag	RE
03:48am	Europe falls on French unrest, US tech nerves	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,432	25,613	19,289	32,339	52,105	52,970	-	-
Change	-	0.71%	-24.69%	67.66%	61.12%	1.66%	-	-
Enterprise Value (EV)	25,432	25,613	19,289	32,339	52,105	52,970	52,970	52,970
Change	-	0.71%	-24.69%	67.66%	61.12%	1.66%	0%	0%
P/E	8.92x	7.89x	4.6x	7.57x	9.67x	8.91x	8.19x	7.43x
PBR	0.63x	0.7x	0.52x	0.82x	1.37x	1.3x	1.21x	1.13x
PEG	-	0.3x	0.1x	0.7x	0.4x	0.8x	0.93x	0.7x
Capitalization / Revenue	2.42x	1.95x	1.31x	2.2x	3.13x	2.92x	2.7x	2.57x
EV / Revenue	0x	0x	0x	0x	0x	2.92x	2.7x	2.57x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.63x	5.1x	4.76x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1131	0.303	0.17	0.215	0.325	0.3735	0.4105	0.4547
Rate of return	4.65%	11.4%	7.75%	5.35%	4.99%	5.61%	6.16%	6.83%
EPS ²	0.2725	0.336	0.477	0.531	0.674	0.7477	0.8134	0.8968
Distribution rate	41.5%	90.2%	35.6%	40.5%	48.2%	49.9%	50.5%	50.7%
Net sales ¹	10,512	13,156	14,752	14,703	16,641	18,121	19,622	20,574
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,001	5,469	6,756	6,554	8,379	9,409	10,380	11,119
Net income ¹	2,950	3,340	4,394	4,519	5,834	6,005	6,494	6,933
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.431	2.652	2.194	4.021	6.518	6.660	6.660	6.660
Nbr of stocks (in thousands)	10,463,285	9,658,084	8,791,563	8,042,415	7,994,018	7,953,385	-	-
Announcement Date	2/18/22	2/17/23	2/16/24	2/14/25	2/13/26	-	-	-

¹GBP in Million²GBP

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.($)
NATWEST GROUP PLC	8.91x	-	-	5.61%	70.66B
JPMORGAN CHASE & CO.	13.64x	-	-	1.87%	902B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	426B
AGRICULTURAL BANK OF CHINA LIMITED	7x	-	-	4.58%	372B
BANK OF AMERICA CORPORATION	11.56x	-	-	2.33%	355B
CHINA CONSTRUCTION BANK CORPORATION	6.33x	-	-	4.89%	338B
HSBC HOLDINGS PLC	11.7x	-	-	4.46%	326B
BANK OF CHINA LIMITED	6.94x	-	-	4.57%	312B
ROYAL BANK OF CANADA	17.25x	-	-	2.44%	274B
WELLS FARGO & COMPANY	11.43x	-	-	2.26%	252B
Average	10.10x			3.8%	362.74B
Weighted average by Cap.	10.48x			3.45%