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 88,998 112,406 - -
Change - -12.16% 9.37% -7.02% 33.23% 26.3% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 112,406 112,406 112,406
Change - -12.16% 9.37% -7.02% 33.23% 26.3% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.61x 7.95x 7.01x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.91x 0.87x 0.82x
PEG - 0.92x 0.7x 0.5x 1.04x 0.5x 0.95x 0.5x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.04x 1.96x 1.87x
EV / Revenue 0x 0x 0x 0x 0x 2.04x 1.96x 1.87x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.13x 4.74x 4.36x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.962 6.816 7.722
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.81% 6.65% 7.53%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.91 12.9 14.63
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 50% 52.8% 52.8%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,970 57,416 59,965
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,925 23,721 25,801
Net income 1 9,488 10,196 10,975 11,688 12,225 13,476 14,466 16,079
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 102.56 102.56 102.56
Nbr of stocks (in thousands) 1,230,533 1,233,610 1,147,896 1,128,000 1,101,601 1,096,000 - -
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.($)
8.61x - - 5.81% 130B
14.15x - - 1.76% 951B
13.32x - - 1.91% 436B
6.28x - - 5.01% 397B
12.67x - - 4.12% 355B
5.98x - - 5.17% 314B
17.7x - - 2.39% 283B
6.28x - - 5.11% 279B
11.87x - - 2.2% 262B
14.73x - - 2.69% 257B
Average 11.16x 3.62% 366.51B
Weighted average by Cap. 11.71x 3.2%

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