Valuation Swedbank AB OTC Markets

Stocks

Market Closed - OTC Markets 15:59:59 2026-09-18 EDT			5-day change	1st Jan Change
40.98 ^USD	-1.09%		+3.20%	+18.20%

09-18	Stockholm stocks pulled back after two solid sessions, the OMXS30 index fell 0.8 percent	FW
09-18	Intrum, Brocc Finance to Acquire SEK4 Billion Nordic Loan Portfolio from Swedbank Unit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204,213	199,120	228,671	245,657	360,989	452,183	-	-
Change	-	-2.49%	14.84%	7.43%	46.95%	25.26%	-	-
Enterprise Value (EV)	204,213	199,120	228,671	245,657	360,989	452,183	452,183	452,183
Change	-	-2.49%	14.84%	7.43%	46.95%	25.26%	0%	0%
P/E	9.81x	9.13x	6.72x	7.07x	11.1x	14.8x	13.2x	12.5x
PBR	1.26x	1.13x	1.15x	1.12x	1.6x	2.01x	1.96x	1.88x
PEG	-	1.95x	0.1x	3.63x	-1.82x	-2.3x	1x	2.25x
Capitalization / Revenue	4.36x	3.74x	3.13x	3.32x	5.25x	6.29x	5.99x	5.75x
EV / Revenue	0x	0x	0x	0x	0x	6.29x	5.99x	5.75x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.1x	9.97x	9.42x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.25	9.75	15.15	21.7	20.45	24.5	25.63	26.4
Rate of return	5.08%	5.5%	7.45%	9.94%	6.37%	6.09%	6.37%	6.56%
EPS ²	18.56	19.43	30.27	30.86	28.98	27.11	30.57	32.27
Distribution rate	49.8%	50.2%	50%	70.3%	70.6%	90.4%	83.9%	81.8%
Net sales ¹	46,890	53,221	73,057	74,104	68,736	71,899	75,470	78,640
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	26,043	31,806	48,957	48,728	44,203	40,775	45,369	48,021
Net income ¹	20,871	21,877	34,128	34,869	32,759	30,609	34,291	36,260
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	182.10	177.30	203.30	218.30	321.10	402.40	402.40	402.40
Nbr of stocks (in thousands)	1,121,434	1,123,071	1,124,796	1,125,318	1,124,226	1,123,715	-	-
Announcement Date	2/2/22	1/31/23	1/24/24	1/23/25	1/29/26	-	-	-

¹SEK in Million²SEK

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.($)
JPMORGAN CHASE & CO.	13.84x	-	-	1.81%	929B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.22x	-	-	4.97%	410B
BANK OF AMERICA CORPORATION	12.47x	-	-	2.05%	407B
HSBC HOLDINGS PLC	12.55x	-	-	4.16%	352B
CHINA CONSTRUCTION BANK CORPORATION	6.22x	-	-	4.95%	331B
BANK OF CHINA LIMITED	6.69x	-	-	4.74%	298B
ROYAL BANK OF CANADA	17.55x	-	-	2.4%	282B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.6x	-	-	2.7%	264B
WELLS FARGO & COMPANY	11.88x	-	-	2.19%	263B
Average	11.34x			3.33%	392.75B
Weighted average by Cap.	11.56x			3.12%