Company Valuation: Ameriprise Financial, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 33,753 33,135 38,437 51,653 45,555 45,556 - -
Change - -1.83% 16% 34.38% -11.81% 0% - -
Enterprise Value (EV) 1 29,658 29,193 34,560 46,547 38,879 34,047 32,227 41,817
Change - -1.57% 18.39% 34.68% -16.47% -12.43% -5.35% 29.76%
P/E 13.1x 13.8x 16x 16.1x 13.5x 11.7x 10.4x 9.04x
PBR 6.22x 9.32x 8.49x 9.8x 7.02x 6.65x 5.57x 4.48x
PEG - -6.48x 3x 0.4x 1.38x 0.6x 0.8x 0.6x
Capitalization / Revenue 2.44x 2.32x 2.5x 3.02x 2.49x 2.33x 2.22x 2.1x
EV / Revenue 2.14x 2.05x 2.25x 2.73x 2.13x 1.74x 1.57x 1.93x
EV / EBITDA 8.15x 8.54x 7.83x 10.1x 7.82x 5.43x 4.96x 6.33x
EV / EBIT 8.98x 8.61x 8.78x 10.5x 7.97x 6.33x 5.78x 7.03x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.52 4.88 5.3 5.79 - 6.694 7.162 7.615
Rate of return 1.5% 1.57% 1.4% 1.09% - 1.32% 1.41% 1.5%
EPS 2 23 22.51 23.71 33.05 36.28 43.22 48.95 56.04
Distribution rate 19.7% 21.7% 22.4% 17.5% - 15.5% 14.6% 13.6%
Net sales 1 13,861 14,264 15,387 17,079 18,293 19,588 20,564 21,709
EBITDA 1 3,639 3,420 4,414 4,595 4,970 6,272 6,501 6,603
EBIT 1 3,304 3,391 3,936 4,436 4,877 5,381 5,573 5,949
Net income 1 2,760 2,559 2,556 3,401 3,563 4,002 4,282 4,656
Net Debt 1 -4,095 -3,942 -3,877 -5,106 -6,676 -11,509 -13,329 -3,739
Reference price 2 301.66 311.37 379.83 532.43 490.34 506.76 506.76 506.76
Nbr of stocks (in thousands) 111,890 106,417 101,196 97,015 92,906 89,897 - -
Announcement Date 1/26/22 A 1/25/23 A 1/24/24 A 1/29/25 A 1/29/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.73x1.74x5.43x1.32% 45.56B
20.08x5.49x12.02x2.19% 161B
15.2x3.52x - 2.35% 158B
17.12x7.47x - 1.51% 104B
25.51x11.86x20.35x4.24% 74.76B
14.34x5.29x - 1.94% 49.88B
4.96x5.05x5.04x3.5% 36.48B
14.31x5.43x17.93x1.8% 33.97B
11.37x2.69x6.76x4.37% 25.4B
Average 14.96x 5.39x 11.26x 2.58% 76.6B
Weighted average by Cap. 16.73x 5.64x 12.38x 2.4%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. AMP Stock
  4. Valuation Ameriprise Financial, Inc.