Valuation NatWest Group plc

Stocks

Real-time Estimate Cboe Europe 07:29:11 2026-08-13 EDT			5-day change	1st Jan Change
710.00 ^GBX	-0.64%		-0.30%	+8.88%

07:11am	FTSE 100 down, peers rise as Fed hike bets cool	AN
08-10	Nichols picks up Irish soft drinks brand VitHit in EUR75 million deal	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	56,835	-	-
Change	-	0.71%	-24.69%	67.66%	61.12%	9.08%	-	-
Enterprise Value (EV)	25,432	25,613	19,289	32,339	52,105	56,835	56,835	56,835
Change	-	0.71%	-24.69%	67.66%	61.12%	9.08%	0%	0%
P/E	8.92x	7.89x	4.6x	7.57x	9.67x	9.6x	8.74x	7.92x
PBR	0.63x	0.7x	0.52x	0.82x	1.37x	1.41x	1.31x	1.22x
PEG	-	0.3x	0.1x	0.7x	0.4x	0.9x	0.89x	0.8x
Capitalization / Revenue	2.42x	1.95x	1.31x	2.2x	3.13x	3.14x	2.9x	2.78x
EV / Revenue	0x	0x	0x	0x	0x	3.14x	2.9x	2.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.05x	5.45x	5.09x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1131	0.303	0.17	0.215	0.325	0.3723	0.4109	0.4542
Rate of return	4.65%	11.4%	7.75%	5.35%	4.99%	5.21%	5.75%	6.36%
EPS ²	0.2725	0.336	0.477	0.531	0.674	0.7442	0.8175	0.9024
Distribution rate	41.5%	90.2%	35.6%	40.5%	48.2%	50%	50.3%	50.3%
Net sales ¹	10,512	13,156	14,752	14,703	16,641	18,119	19,594	20,470
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,001	5,469	6,756	6,554	8,379	9,402	10,423	11,170
Net income ¹	2,950	3,340	4,394	4,519	5,834	6,025	6,521	6,969
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.431	2.652	2.194	4.021	6.518	7.146	7.146	7.146
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NATWEST GROUP PLC	9.6x	-	-	5.21%	76.76B
JPMORGAN CHASE & CO.	14.45x	-	-	1.74%	971B
BANK OF AMERICA CORPORATION	13.85x	-	-	1.83%	453B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.97x	-	-	5.19%	380B
HSBC HOLDINGS PLC	12.79x	-	-	4.1%	356B
CHINA CONSTRUCTION BANK CORPORATION	5.7x	-	-	5.35%	300B
ROYAL BANK OF CANADA	18.73x	-	-	2.28%	297B
WELLS FARGO & COMPANY	12.18x	-	-	2.14%	269B
BANK OF CHINA LIMITED	5.94x	-	-	5.29%	262B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.62x	-	-	2.71%	255B
Average	11.38x			3.58%	361.98B
Weighted average by Cap.	12.07x			3.12%