Valuation FirstRand Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:48:56 09/06/2026 +03			5-day change	1st Jan Change
5.600 ^USD	-3.95%		-.--%	+8.74%

07-21	Metro Bank Said to Seek Merger with Aldermore	MT
07-21	Metro Bank Said to Seek Merger with Aldermore	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	300,612	349,672	384,032	430,958	423,437	549,209	-	-
Change	-	16.32%	9.83%	12.22%	-1.75%	29.7%	-	-
Enterprise Value (EV)	300,612	349,672	384,032	430,958	423,437	549,209	549,209	549,209
Change	-	16.32%	9.83%	12.22%	-1.75%	29.7%	0%	0%
P/E	11.2x	10.7x	10.6x	11.3x	10.1x	13.5x	10.9x	9.52x
PBR	1.84x	1.98x	2.13x	2.2x	1.95x	2.4x	2.17x	1.98x
PEG	-	0.5x	1x	2.24x	1.03x	-5.8x	0.5x	0.7x
Capitalization / Revenue	2.78x	3.05x	2.91x	3.1x	2.89x	3.42x	3.26x	3x
EV / Revenue	0x	0x	0x	0x	0x	3.42x	3.26x	3x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	-	0x	7.42x	6.28x	5.72x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.63	3.42	3.84	4.15	4.66	4.89	5.88	6.522
Rate of return	4.91%	5.48%	5.61%	5.4%	6.16%	4.96%	5.96%	6.61%
EPS ²	4.769	5.843	6.487	6.814	7.479	7.305	9.051	10.36
Distribution rate	55.1%	58.5%	59.2%	60.9%	62.3%	66.9%	65%	62.9%
Net sales ¹	108,059	114,712	131,986	138,978	146,753	160,502	168,295	183,167
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	50,633	53,761	-	-	70,755	73,984	87,474	95,989
Net income ¹	26,743	33,599	36,366	38,191	41,876	42,040	55,816	60,931
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	53.59	62.37	68.50	76.90	75.69	98.68	98.68	98.68
Nbr of stocks (in thousands)	5,609,488	5,606,414	5,606,303	5,604,137	5,594,358	5,565,559	-	-
Announcement Date	9/16/21 A	9/15/22 A	9/14/23 A	9/12/24 A	9/11/25 A	-	-	-

¹ZAR in Million²ZAR

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.($)
JPMORGAN CHASE & CO.	13.92x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.25x	-	-	1.91%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.94%	402B
HSBC HOLDINGS PLC	13.14x	-	-	3.96%	364B
CHINA CONSTRUCTION BANK CORPORATION	6.02x	-	-	5.07%	316B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	291B
BANK OF CHINA LIMITED	6.31x	-	-	4.99%	273B
WELLS FARGO & COMPANY	11.88x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.54x	-	-	2.72%	252B
Average	11.53x			3.32%	391.96B
Weighted average by Cap.	11.86x			3.07%