|
Market Closed -
Xetra
18:35:56 05/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 88.70 EUR | -0.28% |
|
-3.06% | +25.28% |
| 10-05 | Air Liquide takes off, Schneider Electric trips after PTC acquisition |  |
| 09-30 | AG2R LA MONDIALE and Fund Channel join forces to simplify fund management | |
Company Valuation: Amundi
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,686 | 10,791 | 12,526 | 13,126 | 14,386 | 17,880 | - | - |
| Change | - | -26.52% | 16.08% | 4.79% | 9.6% | 24.29% | - | - |
| Enterprise Value (EV) 1 | 15,857 | 10,791 | 13,903 | 13,789 | 14,212 | 16,536 | 16,064 | 15,565 |
| Change | - | -31.95% | 28.84% | -0.82% | 3.07% | 16.35% | -2.86% | -3.11% |
| P/E | 10.7x | 10x | 10.8x | 10.1x | 9.12x | 11x | 12.1x | 11.7x |
| PBR | 1.38x | - | 1.1x | 1.09x | 1.14x | 1.36x | 1.32x | 1.27x |
| PEG | - | -0.5x | 1.33x | 0.9x | 0.4x | 2.7x | -1.32x | 3.55x |
| Capitalization / Revenue | 4.58x | 3.44x | 3.91x | 3.75x | 4.21x | 4.87x | 4.87x | 4.76x |
| EV / Revenue | 4.95x | 3.44x | 4.34x | 3.94x | 4.16x | 4.5x | 4.38x | 4.14x |
| EV / EBITDA | 9.51x | - | - | 7.91x | 9.32x | 8.72x | 8.57x | 8.26x |
| EV / EBIT | 9.49x | 7.36x | 9.28x | 8.31x | 8.69x | 9.12x | 9.03x | 8.61x |
| EV / FCF | 8.31x | - | 9.33x | 9.06x | 8.23x | 11.9x | 10.2x | 9.9x |
| FCF Yield | 12% | - | 10.7% | 11% | 12.2% | 8.39% | 9.83% | 10.1% |
| Dividend per Share 2 | 4.1 | 4.1 | 4.1 | 4.25 | 4.25 | 4.979 | 5.137 | 5.271 |
| Rate of return | 5.65% | 7.74% | 6.66% | 6.62% | 6.02% | 5.61% | 5.79% | 5.94% |
| EPS 2 | 6.75 | 5.28 | 5.71 | 6.37 | 7.74 | 8.055 | 7.314 | 7.556 |
| Distribution rate | 60.7% | 77.7% | 71.8% | 66.7% | 54.9% | 61.8% | 70.2% | 69.8% |
| Net sales 1 | 3,204 | 3,137 | 3,204 | 3,497 | 3,417 | 3,675 | 3,672 | 3,755 |
| EBITDA 1 | 1,667 | - | - | 1,743 | 1,525 | 1,897 | 1,874 | 1,884 |
| EBIT 1 | 1,670 | 1,466 | 1,498 | 1,660 | 1,636 | 1,813 | 1,780 | 1,807 |
| Net income 1 | 1,369 | 1,074 | 1,165 | 1,305 | 1,592 | 1,646 | 1,477 | 1,521 |
| Net Debt 1 | 1,170 | - | 1,376 | 662.9 | -173.8 | -1,344 | -1,816 | -2,315 |
| Reference price 2 | 72.55 | 53.00 | 61.60 | 64.20 | 70.60 | 88.70 | 88.70 | 88.70 |
| Nbr of stocks (in thousands) | 202,433 | 203,604 | 203,350 | 204,461 | 203,768 | 201,581 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/7/24 A | 2/4/25 A | 2/3/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.32x | 5.52x | 11.8x | 2.16% | 165B | |
| 13.71x | 3.37x | - | 2.57% | 147B | |
| 15.75x | 7.18x | - | 1.59% | 97.53B | |
| 18.64x | 6.58x | 11.94x | 4.6% | 89.31B | |
| 24.21x | 7.78x | 11.44x | 0.87% | 80.75B | |
| 21.05x | 11.27x | 18.06x | 4.49% | 71.54B | |
| 13.09x | 5.13x | - | 1.99% | 48.45B | |
| 10.77x | 1.59x | 4.92x | 1.36% | 43.72B | |
| Average | 17.07x | 6.05x | 11.63x | 2.45% | 92.99B | |
| Weighted average by Cap. | 17.45x | 5.98x | 12.09x | 2.49% |
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
- Stock Market
- Stocks
- AMUN Stock
- ANI Stock
- Valuation Amundi
Select your edition
All financial news and data tailored to specific country editions
