Valuation Commonwealth Bank of Australia

Equities

Market Closed - Australian S.E. Other stock markets 05:10:13 13/02/2026 GMT			5-day change	1st Jan Change
176.20 ^AUD	-1.42%		+10.88%	+9.73%

01-30	Australian canola down but not out of China after Xi's deal with Canada	RE
01-30	Australian shares slip as miners drag; earnings, RBA in focus next week	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	177,004	153,649	167,927	212,998	308,902	294,628	-	-
Change	-	-13.19%	9.29%	26.84%	45.03%	-4.62%	-	-
Enterprise Value (EV)	177,004	153,649	167,927	212,998	308,902	294,628	294,628	294,628
Change	-	-13.19%	9.29%	26.84%	45.03%	-4.62%	0%	0%
P/E ratio	18.5x	16.1x	17.2x	22.6x	30.6x	27x	26.1x	25.4x
PBR	2.25x	2.14x	2.33x	2.91x	3.92x	3.74x	3.63x	3.52x
PEG	-	3.98x	4.34x	-6.25x	4.15x	3.39x	7.75x	9.34x
Capitalization / Revenue	7.25x	6.3x	6.17x	7.84x	10.9x	9.75x	9.32x	9.01x
EV / Revenue	0x	0x	0x	0x	0x	9.75x	9.32x	9.01x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	17.9x	17.1x	16.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.5	3.85	4.5	4.65	4.85	5.068	5.284	5.413
Rate of return	3.5%	4.26%	4.49%	3.65%	2.63%	2.88%	3%	3.07%
EPS ²	5.397	5.615	5.838	5.627	6.042	6.523	6.743	6.926
Distribution rate	64.9%	68.6%	77.1%	82.6%	80.3%	77.7%	78.4%	78.2%
Net sales ¹	24,414	24,380	27,237	27,174	28,465	30,225	31,602	32,716
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	12,929	13,190	15,379	15,045	15,469	16,416	17,271	17,839
Net income ¹	10,181	9,673	10,188	10,096	10,116	10,876	11,324	11,597
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	99.87	90.38	100.27	127.38	184.75	176.20	176.20	176.20
Nbr of stocks (in thousands)	1,772,345	1,700,028	1,674,748	1,672,149	1,671,999	1,672,124	-	-
Announcement Date	10/08/21	09/08/22	08/08/23	14/08/24	12/08/25	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMMONWEALTH BANK OF AUSTRALIA	27.01x	-	-	2.88%	208B
JPMORGAN CHASE & CO.	14.91x	-	-	1.92%	816B
BANK OF AMERICA CORPORATION	13.81x	-	-	2.06%	379B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.68x	-	-	5.48%	349B
HSBC HOLDINGS PLC	14.28x	-	-	4.24%	289B
CHINA CONSTRUCTION BANK CORPORATION	5.46x	-	-	5.46%	271B
WELLS FARGO & COMPANY	13.77x	-	-	1.96%	269B
ROYAL BANK OF CANADA	14.95x	-	-	2.92%	237B
BANK OF CHINA LIMITED	5.61x	-	-	5.41%	233B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.51x	-	-	2.49%	222B
Average	13.10x			3.48%	327.43B
Weighted average by Cap.	13.02x			3.24%