Valuation Northern Trust Corporation Borsa Italiana

Stocks

Real-time Estimate Tradegate 13:30:29 2026-09-18 EDT			5-day change	1st Jan Change
154.00 ^EUR	+0.46%		-5.05%	+28.82%

09-17	Northern Trust Announces Appointment of Olivier Noel to Head of Private Markets for EMEA Region	CI
09-14	Northern Trust Corporation Presents at Barclays 24th Annual Global Financial Services Conference, Sep-14-2026 09:00 AM

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,838	18,443	17,470	20,317	25,832	32,372	-	-
Change	-	-25.75%	-5.28%	16.3%	27.14%	25.32%	-	-
Enterprise Value (EV) ¹	31,361	31,520	33,172	35,227	41,128	47,278	47,078	46,471
Change	-	0.51%	5.24%	6.2%	16.75%	14.95%	-0.42%	-1.29%
P/E	16.8x	14.4x	16.6x	10.5x	15.6x	13.9x	14.1x	12.4x
PBR	2.23x	1.78x	1.57x	1.69x	2.11x	2.56x	2.4x	2.28x
PEG	-	-1x	-1x	0.1x	-1.5x	0.3x	-8.88x	0.9x
Capitalization / Revenue	3.82x	2.71x	2.56x	2.44x	3.18x	3.51x	3.43x	3.25x
EV / Revenue	4.82x	4.63x	4.86x	4.23x	5.07x	5.12x	4.98x	4.66x
EV / EBITDA	-	-	-	-	16.9x	16x	14.9x	13.7x
EV / EBIT	16x	17.3x	21.4x	13.1x	17.4x	14.5x	15x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.8	2.9	3	3	3.1	3.354	3.588	3.91
Rate of return	2.34%	3.28%	3.56%	2.93%	2.27%	1.9%	2.03%	2.21%
EPS ²	7.14	6.14	5.08	9.77	8.74	12.76	12.56	14.24
Distribution rate	39.2%	47.2%	59.1%	30.7%	35.5%	26.3%	28.6%	27.5%
Net sales ¹	6,500	6,807	6,831	8,322	8,115	9,229	9,445	9,973
EBITDA ¹	-	-	-	-	2,436	2,960	3,164	3,399
EBIT ¹	1,964	1,824	1,547	2,688	2,360	3,264	3,134	-
Net income ¹	1,491	1,282	1,054	1,972	1,679	2,345	2,237	2,452
Net Debt ¹	6,523	13,078	15,702	14,910	15,297	14,906	14,706	14,099
Reference price ²	119.61	88.49	84.38	102.50	136.59	176.94	176.94	176.94
Nbr of stocks (in thousands)	207,661	208,416	207,036	198,218	189,117	182,956	-	-
Announcement Date	1/20/22	1/19/23	1/18/24	1/23/25	1/22/26	-	-	-

¹USD in Million²USD

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.($)
BLACKROCK, INC.	19.21x	5.46x	11.69x	2.17%	163B
UBS GROUP AG	14.61x	3.55x	-	2.42%	156B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.6x	7.41x	-	1.51%	104B
BROOKFIELD ASSET MANAGEMENT LTD.	20.27x	11.43x	16.57x	4.42%	72.56B
STATE STREET CORPORATION	13.67x	5.27x	-	1.91%	50.29B
AMERIPRISE FINANCIAL, INC.	11.97x	1.83x	5.62x	1.23%	48.2B
3I GROUP PLC	5.23x	5.41x	3.89x	3.49%	36.32B
NORTHERN TRUST CORPORATION	13.87x	5.12x	15.97x	1.9%	32.37B
Average	14.43x	5.68x	10.75x	2.38%	82.8B
Weighted average by Cap.	15.86x	5.67x	11.45x	2.34%