Valuation Banco de Sabadell, S.A.

Equities

Market Closed - BME Other stock markets 16:37:47 16/07/2025 BST			After hours 20:59:38
2.887 ^EUR	-0.48%		2.904	+0.59%

05:11pm	Sabadell says Bank of Spain authorises renewal period of its covered bonds programmes	RE
07-15	RBC Ups Banco Santander Price Target, Profit Assumptions on TSB Acquisition	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,990	3,301	4,920	6,046	10,142	15,267	-	-
Change	-	65.91%	49.04%	22.87%	67.74%	50.54%	-	-
Enterprise Value (EV)	1,990	3,301	4,920	6,046	10,142	15,267	15,267	15,267
Change	-	65.91%	49.04%	22.87%	67.74%	50.54%	0%	0%
P/E ratio	35.4x	7.4x	6.78x	4.84x	5.87x	8.41x	8.38x	8.19x
PBR	0.15x	0.25x	0.36x	0.42x	0.65x	0.97x	0.94x	0.92x
PEG	-	0x	0.1x	0.1x	0.2x	1.15x	28.22x	3.49x
Capitalization / Revenue	0.38x	0.66x	0.93x	0.99x	1.59x	2.39x	2.4x	2.35x
EV / Revenue	0x	0x	0x	0x	0x	2.39x	2.4x	2.35x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.6x	4.7x	4.55x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.03	0.04	0.06	0.2044	0.1959	0.1828	0.1883
Rate of return	-	5.07%	4.54%	5.39%	10.9%	6.78%	6.33%	6.52%
EPS ²	0.01	0.08	0.13	0.23	0.32	0.3434	0.3444	0.3525
Distribution rate	-	37.5%	30.8%	26.1%	63.9%	57%	53.1%	53.4%
Net sales ¹	5,302	5,026	5,289	6,109	6,378	6,396	6,352	6,498
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,841	1,719	2,298	2,880	3,254	3,319	3,248	3,357
Net income ¹	2	530	859	1,332	1,827	1,768	1,695	1,700
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.354	0.592	0.881	1.113	1.877	2.887	2.887	2.887
Nbr of stocks (in thousands)	5,620,958	5,578,404	5,586,285	5,432,000	5,403,044	5,288,229	-	-
Announcement Date	01/02/21	27/01/22	26/01/23	01/02/24	07/02/25	-	-	-

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.($)
BANCO DE SABADELL, S.A.	8.46x	-	-	6.75%	17.81B
JPMORGAN CHASE & CO.	14.79x	-	-	2.01%	788B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.69x	-	-	5.48%	361B
BANK OF AMERICA CORPORATION	12.8x	-	-	2.35%	348B
CHINA CONSTRUCTION BANK CORPORATION	5.97x	-	-	5.12%	287B
WELLS FARGO & COMPANY	13.41x	-	-	2.16%	254B
BANK OF CHINA LIMITED	5.83x	-	-	5.37%	240B
HSBC HOLDINGS PLC	9.88x	-	-	5.44%	214B
COMMONWEALTH BANK OF AUSTRALIA	29.1x	-	-	2.7%	196B
ROYAL BANK OF CANADA	13.84x	-	-	3.34%	184B
Average	11.98x			4.07%	288.84B
Weighted average by Cap.	12.18x			3.5%