Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 16:41:28 11/09/2024 BST			5-day change	1st Jan Change
14.03 ^EUR	-1.81%		-3.32%	+13.51%

09-11	Deutsche Bank's Forecasts for UK Inflation	MT
09-11	Hurdles to M&A in Europe's fragmented banking sector	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,288	18,475	22,753	21,570	24,620	27,274	-	-
Change	-	29.31%	23.15%	-5.2%	14.14%	10.78%	-	-
Enterprise Value (EV) ¹	8,751	-4,147	112,360	-27,875	-30,926	-518.8	2,054	4,623
Change	-	-147.39%	-2,809.57%	-124.81%	10.94%	-98.32%	-495.9%	125.07%
P/E ratio	-2.55x	128x	11.8x	4.47x	6.09x	9.34x	5.44x	4.76x
PBR	0.26x	0.34x	0.4x	0.36x	0.39x	0.43x	0.4x	0.37x
PEG	-	-1x	0x	0x	-0.4x	-0.4x	0.1x	0.3x
Capitalization / Revenue	0.62x	0.77x	0.9x	0.79x	0.85x	0.92x	0.89x	0.87x
EV / Revenue	0.38x	-0.17x	4.42x	-1.02x	-1.07x	-0.02x	0.07x	0.15x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-4.58x	-1.47x	28.8x	-4.09x	-4.3x	-0.07x	0.21x	0.46x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.2	0.3	0.3	0.6783	1.001	1.108
Rate of return	-	-	1.82%	2.83%	2.43%	4.83%	7.13%	7.9%
EPS ²	-2.71	0.07	0.93	2.37	2.03	1.503	2.58	2.948
Distribution rate	-	-	21.5%	12.7%	14.8%	45.1%	38.8%	37.6%
Net sales ¹	23,165	24,028	25,410	27,210	28,879	29,611	30,754	31,468
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-1,911	2,812	3,905	6,820	7,184	7,245	9,641	10,036
Net income ¹	-5,390	113	1,940	5,025	4,212	3,510	5,209	5,534
Net Debt ¹	-5,537	-22,622	89,607	-49,445	-55,546	-27,793	-25,220	-22,651
Reference price ²	6.92	8.95	11.02	10.59	12.36	14.03	14.03	14.03
Nbr of stocks (in thousands)	2,065,600	2,064,500	2,065,073	2,037,200	1,991,282	1,943,424	-	-
Announcement Date	30/01/20	04/02/21	27/01/22	02/02/23	01/02/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DEUTSCHE BANK AG	9.51x	-0x	-	+4.75%	30.62B
JPMORGAN CHASE & CO.	11.5x	-	-	+2.34%	585B
BANK OF AMERICA CORPORATION	12.06x	-	-	+2.54%	305B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.91x	-	-	+7.91%	261B
WELLS FARGO & COMPANY	10.63x	-	-	+2.79%	184B
BANK OF CHINA LIMITED	4.14x	-	-	+7.67%	178B
CHINA CONSTRUCTION BANK CORPORATION	3.8x	-	-	+8.00%	177B
ROYAL BANK OF CANADA	15.05x	-	-	+3.37%	173B
COMMONWEALTH BANK OF AUSTRALIA	24.84x	-	-	+3.28%	160B
HSBC HOLDINGS PLC	6.75x	-	-	+9.94%	153B
Average	10.22x	-0.00x	-	+5.26%	220.63B
Weighted average by Cap.	10.28x	-0.00x	-	+4.66%