Company Valuation: BOK Financial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 7,236 6,980 5,624 6,825 7,492 7,948 - -
Change - -3.54% -19.43% 21.36% 9.77% 6.09% - -
Enterprise Value (EV) 7,236 6,980 5,624 6,825 7,492 7,948 7,948 7,948
Change - -3.54% -19.43% 21.36% 9.77% 6.09% 0% 0%
P/E 11.8x 13.5x 10.7x 13.1x 12.9x 12.3x 12.1x 11.4x
PBR 1.35x 1.48x 1.08x 1.23x 1.21x 1.26x 1.17x 1.08x
PEG - -1x 2.42x 8.76x 1x 0.8x 10.5x 1.77x
Capitalization / Revenue 3.84x 3.75x 2.72x 3.31x 3.43x 3.48x 3.28x 3.13x
EV / Revenue 0x 0x 0x 0x 0x 3.48x 3.28x 3.13x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.68x 8.99x 8.48x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.09 2.13 2.17 2.22 2.34 2.483 2.529 2.427
Rate of return 1.98% 2.05% 2.53% 2.09% 1.98% 1.9% 1.93% 1.86%
EPS 2 8.95 7.68 8.02 8.14 9.17 10.65 10.77 11.46
Distribution rate 23.4% 27.7% 27.1% 27.3% 25.5% 23.3% 23.5% 21.2%
Net sales 1 1,883 1,863 2,071 2,060 2,186 2,283 2,422 2,543
EBITDA - - - - - - - -
EBIT 1 705 698.6 738.1 693.8 742.6 821.4 883.9 937
Net income 1 618.1 520.3 530.7 523.6 578 638.4 641.3 675.7
Net Debt - - - - - - - -
Reference price 2 105.49 103.79 85.65 106.45 118.46 130.80 130.80 130.80
Nbr of stocks (in thousands) 68,597 67,254 65,665 64,118 63,248 60,767 - -
Announcement Date 19/01/22 25/01/23 24/01/24 17/01/25 16/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.29x - - 1.9% 7.95B
6.75x - - 4.69% 352B
16.53x - - 1.02% 99.76B
15.13x - - 4.44% 79.09B
7.64x - - 6.58% 61.71B
5.08x - - 5.95% 56.34B
16.77x - - 3.19% 46.67B
12.78x - - 5.52% 42.59B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.6B
Average 11.27x 4.19% 82.32B
Weighted average by Cap. 9.91x 4.35%

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. BOKF Stock
  4. Valuation BOK Financial Corporation