Company Valuation: BNP Paribas

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 74,779 65,690 71,847 66,800 88,998 112,450 - -
Change - -12.16% 9.37% -7.02% 33.23% 26.35% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 112,450 112,450 112,450
Change - -12.16% 9.37% -7.02% 33.23% 26.35% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.66x 8.03x 7.3x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.92x 0.87x 0.82x
PEG - 0.92x 0.7x 0.5x 1.04x 0.6x 1.02x 0.73x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.07x 1.98x 1.9x
EV / Revenue 0x 0x 0x 0x 0x 2.07x 1.98x 1.9x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.16x 4.79x 4.43x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.877 6.527 7.227
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.74% 6.38% 7.06%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.81 12.74 14.01
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 49.7% 51.2% 51.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,362 56,704 59,113
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,799 23,495 25,379
Net income 1 9,488 10,196 10,975 11,688 12,225 13,343 14,249 15,384
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 102.32 102.32 102.32
Nbr of stocks (in thousands) 1,230,533 1,233,610 1,147,896 1,128,000 1,101,601 1,099,000 - -
Announcement Date 2/8/22 A 2/7/23 A 2/1/24 A 2/4/25 A 2/5/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.54x - - 5.82% 126B
14.58x - - 1.88% 896B
13.18x - - 1.99% 422B
5.73x - - 5.41% 375B
12.02x - - 4.28% 335B
18.75x - - 2.27% 293B
5.39x - - 5.65% 284B
12.5x - - 2.15% 268B
5.84x - - 5.36% 263B
14.36x - - 2.76% 246B
Average 11.09x 3.76% 350.88B
Weighted average by Cap. 11.78x 3.32%

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. BNP Stock
  4. Valuation BNP Paribas