Valuation The Goldman Sachs Group, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-16 EST			5-day change	1st Jan Change
962.00 ^USD	-1.42%		+2.45%	+9.44%

01-16	Soho House & Co Inc. announced that it expects to receive funding from Morse Ventures, MCR Investors LLC,	CI
01-16	US Equity Indexes Fall This Week Amid Mixed Bank Earnings, Concern Over Fed Independence	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	94,610	127,610	121,752	132,489	188,516	301,799	301,799	-
Change	-	34.88%	-4.59%	8.82%	42.29%	60.09%	0%	-
Enterprise Value (EV) ¹	378,610	397,610	342,752	532,489	672,516	772,760	675,285	686,863
Change	-	5.02%	-13.8%	55.36%	26.3%	14.91%	0.93%	1.71%
P/E ratio	10.7x	6.43x	11.4x	16.9x	14.1x	17.1x	16.6x	15x
PBR	1.12x	1.35x	1.13x	1.23x	1.7x	2.46x	2.56x	2.43x
PEG	-	0x	-0.2x	-0.7x	0.2x	0.6x	0.9x	1.4x
Capitalization / Revenue	2.12x	2.15x	2.57x	2.85x	3.52x	4.73x	4.72x	4.51x
EV / Revenue	8.5x	6.7x	7.24x	11.4x	12.6x	13.3x	10.6x	10.3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	24.3x	14.5x	21.2x	44.2x	34.1x	37.3x	28.6x	27.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	5	6.5	9	10.5	11.75	14.03	18.39	19.56
Rate of return	1.9%	1.7%	2.62%	2.72%	2.05%	1.46%	1.91%	2.03%
EPS ²	24.74	59.45	30.06	22.87	40.54	51.32	57.91	64.07
Distribution rate	20.2%	10.9%	29.9%	45.9%	29%	28.7%	31.8%	30.5%
Net sales ¹	44,560	59,339	47,365	46,524	53,512	58,283	63,891	66,885
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	15,577	27,401	16,201	12,037	19,745	20,739	23,629	24,634
Net income ¹	8,915	21,151	10,764	7,907	13,525	16,300	17,834	19,207
Net Debt ¹	284,000	270,000	221,000	400,000	484,000	497,000	373,486	385,064
Reference price ²	263.71	382.55	343.38	385.77	572.62	962.00	962.00	962.00
Nbr of stocks (in thousands)	358,767	333,578	354,568	343,439	329,217	313,720	313,720	-
Announcement Date	1/19/21	1/18/22	1/17/23	1/16/24	1/15/25	1/15/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE GOLDMAN SACHS GROUP, INC.	19.7x	11.45x	-	1.46%	302B
MORGAN STANLEY	19.05x	7.53x	-	2.04%	299B
CITIGROUP INC.	16.43x	-	-	1.97%	206B
CHARLES SCHWAB	22.25x	7.86x	13.49x	1.04%	184B
CITIC SECURITIES COMPANY LIMITED	14.27x	1.32x	-	2.43%	58.65B
RAYMOND JAMES FINANCIAL, INC.	14.9x	-	-	1.27%	33.88B
LPL FINANCIAL HOLDINGS INC.	35.21x	2.2x	14.69x	0.33%	30.3B
HUATAI SECURITIES CO., LTD.	12.54x	6.48x	-	2.36%	28.05B
NOMURA HOLDINGS, INC.	11.87x	7.39x	-	3.44%	27.42B
CSC FINANCIAL CO., LTD.	8.78x	-	-	3.71%	25.43B
Average	17.50x	6.32x	14.09x	2%	119.56B
Weighted average by Cap.	18.78x	8.27x	13.66x	1.76%