Valuation Amundi Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 18:45:13 19/06/2026 +03			5-day change	1st Jan Change
83.48 ^EUR	-1.10%		+0.54%	+19.00%

06-17	Deutsche Börse News: Buyers Remain in Control (ETF Trading)	DP
06-15	Treasury and Blockchain: The Strategic Partnership of Amundi, CACEIS, and Ant International

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	17,132	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	19.09%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	15,834	15,378	14,905
Change	-	-31.95%	28.84%	-0.82%	3.07%	11.41%	-2.88%	-3.07%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.6x	11.7x	11.3x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.32x	1.27x	1.21x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-1.82x	-14.4x	2.83x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	4.91x	4.84x	4.73x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.54x	4.35x	4.12x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	8.98x	8.67x	8.24x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.45x	9.23x	8.7x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.6x	10.6x	10.2x
FCF Yield	12%	-	10.7%	11%	12.2%	8.63%	9.47%	9.78%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.665	4.913	5.056
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.53%	5.83%	6%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.246	7.187	7.474
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	64.4%	68.4%	67.6%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,489	3,538	3,619
EBITDA ¹	1,667	-	-	1,743	1,525	1,763	1,773	1,808
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,675	1,667	1,713
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,444	1,442	1,497
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,297	-1,754	-2,226
Reference price ²	72.55	53.00	61.60	64.20	70.60	84.30	84.30	84.30
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	203,222	-	-
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

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.($)
BLACKSTONE INC.	20.72x	7.15x	13.71x	4.18%	97.24B
KKR & CO. INC.	26.87x	8.59x	13.37x	0.81%	87.1B
ARES MANAGEMENT CORPORATION	21.61x	6.23x	14.43x	4.19%	29.17B
FRANKLIN RESOURCES, INC.	17.08x	1.87x	7.15x	3.98%	17.17B
THE CARLYLE GROUP INC.	12.59x	4.17x	11.81x	3.12%	16.13B
ARES CAPITAL CORPORATION	11.56x	9.05x	-	10.65%	12.95B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.74x	20.58x	29.71x	2.16%	12.4B
INFRATIL LIMITED	77.89x	6.21x	19.46x	1.43%	8.53B
Average	28.13x	7.98x	15.66x	3.81%	35.09B
Weighted average by Cap.	24.05x	7.66x	14.06x	3.19%