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 88,998 112,032 - -
Change - -12.16% 9.37% -7.02% 33.23% 25.88% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 112,032 112,032 112,032
Change - -12.16% 9.37% -7.02% 33.23% 25.88% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.59x 8.01x 7.16x
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 1.1x 0.6x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.06x 1.98x 1.9x
EV / Revenue 0x 0x 0x 0x 0x 2.06x 1.98x 1.9x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.11x 4.73x 4.38x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.93 6.57 7.312
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.82% 6.45% 7.17%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.87 12.73 14.23
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 50% 51.6% 51.4%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,379 56,709 59,117
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,942 23,702 25,604
Net income 1 9,488 10,196 10,975 11,688 12,225 13,579 14,319 15,710
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 101.94 101.94 101.94
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 08/02/22 07/02/23 01/02/24 04/02/25 05/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
8.59x - - 5.82% 128B
13.57x - - 1.85% 907B
13.12x - - 1.94% 430B
5.8x - - 5.35% 378B
12.39x - - 4.17% 344B
19.02x - - 2.24% 300B
5.44x - - 5.61% 286B
12.1x - - 2.18% 265B
5.81x - - 5.39% 264B
14.14x - - 2.8% 241B
Average 11.00x 3.73% 354.22B
Weighted average by Cap. 11.55x 3.29%

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