Company Valuation: Citigroup Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 119,830 87,604 98,450 133,126 208,789 223,518 - -
Change - -26.89% 12.38% 35.22% 56.84% 7.05% - -
Enterprise Value (EV) 119,830 87,604 98,450 133,126 208,789 223,518 223,518 223,518
Change - -26.89% 12.38% 35.22% 56.84% 7.05% 0% 0%
P/E 5.96x 6.46x 12.7x 11.9x 16.7x 11.9x 10.3x 9.1x
PBR 0.65x 0.48x 0.52x 0.69x 1.06x 1.13x 1.06x 0.98x
PEG - -0.2x -0.3x 0.3x 0.9x 0.2x 0.7x 0.7x
Capitalization / Revenue 1.67x 1.16x 1.25x 1.64x 2.45x 2.33x 2.25x 2.17x
EV / Revenue 0x 0x 0x 0x 0x 2.33x 2.25x 2.17x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.87x 5.39x 5.2x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 2.04 - 2.08 2.18 2.32 2.517 2.789 3.15
Rate of return 3.38% - 4.04% 3.1% 1.99% 1.89% 2.09% 2.36%
EPS 2 10.14 7 4.04 5.94 6.99 11.18 12.88 14.64
Distribution rate 20.1% - 51.5% 36.7% 33.2% 22.5% 21.6% 21.5%
Net sales 1 71,884 75,338 78,462 81,139 85,225 95,791 99,515 103,182
EBITDA - - - - - - - -
EBIT 1 23,691 24,046 22,096 27,155 30,093 38,065 41,439 42,990
Net income 1 20,758 13,700 7,850 11,628 13,097 19,224 20,771 21,980
Net Debt - - - - - - - -
Reference price 2 60.39 45.23 51.44 70.39 116.69 133.25 133.25 133.25
Nbr of stocks (in thousands) 1,984,267 1,936,853 1,913,882 1,891,265 1,789,266 1,677,437 - -
Announcement Date 14/01/22 13/01/23 12/01/24 15/01/25 14/01/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.7x7.32x - 1.98% 340B
14.96x10.79x - 1.8% 321B
11.92x - - 1.89% 224B
18.05x7.19x11.96x1.13% 194B
9.93x1.59x - 3.69% 60.63B
18.45x - - 0.33% 28.49B
11.14x8.44x - 3.71% 28.84B
15.5x4.87x - 3.56% 27.12B
6.66x - - 4.55% 25.66B
Average 13.70x 6.70x 11.96x 2.52% 138.83B
Weighted average by Cap. 14.96x 8.05x 11.96x 1.96%

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. C Stock
  4. CUS Stock
  5. Valuation Citigroup Inc.