Valuation NatWest Group plc Berne S.E.

Stocks

End-of-day quote Berne S.E. 2026-10-01			5-day change	1st Jan Change
7.158 ^CHF	-6.09%		-4.27%	+167.01%

10-01	Chancellor summons UK bank chiefs amid calls not to hike taxes	AN
10-01	FTSE 100 tumbles as bond market worries bite	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	51,808	-	-
Change	-	0.71%	-24.69%	67.66%	61.12%	-0.57%	-	-
Enterprise Value (EV)	25,432	25,613	19,289	32,339	52,105	51,808	51,808	51,808
Change	-	0.71%	-24.69%	67.66%	61.12%	-0.57%	0%	0%
P/E	8.92x	7.89x	4.6x	7.57x	9.67x	8.73x	7.95x	7.2x
PBR	0.63x	0.7x	0.52x	0.82x	1.37x	1.27x	1.18x	1.1x
PEG	-	0.3x	0.1x	0.7x	0.4x	0.8x	0.8x	0.7x
Capitalization / Revenue	2.42x	1.95x	1.31x	2.2x	3.13x	2.86x	2.64x	2.52x
EV / Revenue	0x	0x	0x	0x	0x	2.86x	2.64x	2.52x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.5x	4.96x	4.62x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1131	0.303	0.17	0.215	0.325	0.3729	0.4115	0.4557
Rate of return	4.65%	11.4%	7.75%	5.35%	4.99%	5.72%	6.32%	7%
EPS ²	0.2725	0.336	0.477	0.531	0.674	0.746	0.8199	0.9044
Distribution rate	41.5%	90.2%	35.6%	40.5%	48.2%	50%	50.2%	50.4%
Net sales ¹	10,512	13,156	14,752	14,703	16,641	18,126	19,628	20,545
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,001	5,469	6,756	6,554	8,379	9,422	10,454	11,211
Net income ¹	2,950	3,340	4,394	4,519	5,834	6,012	6,512	6,949
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.431	2.652	2.194	4.021	6.518	6.514	6.514	6.514
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.($)
JPMORGAN CHASE & CO.	13.07x	-	-	1.92%	879B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.38x	-	-	4.86%	418B
BANK OF AMERICA CORPORATION	11.77x	-	-	2.19%	381B
AGRICULTURAL BANK OF CHINA LIMITED	6.76x	-	-	4.69%	358B
HSBC HOLDINGS PLC	12.16x	-	-	4.28%	340B
CHINA CONSTRUCTION BANK CORPORATION	6.31x	-	-	4.89%	336B
BANK OF CHINA LIMITED	6.89x	-	-	4.62%	304B
ROYAL BANK OF CANADA	17.25x	-	-	2.44%	273B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.75x	-	-	2.67%	265B
Average	10.59x			3.62%	394.9B
Weighted average by Cap.	10.70x			3.41%