Valuation Amundi OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:15:11 02/01/2026 GMT			5-day change	1st Jan Change
83.71 ^USD	+3.33%		-.--%	+3.33%

01:19am	SBI Funds' IPO Draws Interest from Abu Dhabi Investment Authority, GIC	MT
12:01am	Japan asset managers pursue global investor mandates as yen bond demand grows	RE

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	17,945	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	24.74%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	16,634	16,171	15,693
Change	-	-31.95%	28.84%	-0.82%	3.07%	17.04%	-2.78%	-2.95%
P/E	10.7x	10x	10.8x	10.1x	9.12x	12.1x	12.2x	11.8x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.4x	1.33x	1.28x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-2.03x	-14.61x	2.97x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.1x	5.03x	4.91x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.73x	4.53x	4.3x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.27x	8.94x	8.51x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.82x	9.56x	9.08x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.8x	10.8x	10.4x
FCF Yield	12%	-	10.7%	11%	12.2%	8.45%	9.28%	9.57%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.701	4.943	5.104
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.32%	5.6%	5.78%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.279	7.219	7.506
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	64.6%	68.5%	68%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,517	3,570	3,652
EBITDA ¹	1,667	-	-	1,743	1,525	1,794	1,809	1,844
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,695	1,691	1,728
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,452	1,449	1,504
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,311	-1,773	-2,251
Reference price ²	72.55	53.00	61.60	64.20	70.60	88.30	88.30	88.30
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	203,222	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	04/02/25	03/02/26	-	-	-

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.	20.29x	7.08x	13.8x	4.26%	94.96B
KKR & CO. INC.	25.81x	10.59x	16.28x	0.82%	85.42B
ARES MANAGEMENT CORPORATION	20.19x	-	-	4.49%	27.22B
FRANKLIN RESOURCES, INC.	17.76x	1.82x	6.89x	3.84%	17.85B
THE CARLYLE GROUP INC.	13.2x	4.23x	11.68x	3.18%	15.84B
ARES CAPITAL CORPORATION	11.82x	9.16x	-	10.4%	13.26B
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.6x	20.96x	30.31x	2.12%	12.57B
INFRATIL LIMITED	81x	6.17x	19.64x	1.38%	8.77B
Average	28.46x	8.57x	16.43x	3.81%	34.49B
Weighted average by Cap.	23.73x	8.51x	15.13x	3.24%