Valuation DNB Liquidnet

Stocks

Delayed Liquidnet 08:31:57 05/10/2018 BST			5-day change	1st Jan Change
166.55 ^NOK	+8.15%		-.--%	-

09-02	Dutch central bank moves gold from North America to London	RE
09-01	Morgan Stanley Upgrades DNB Bank to Equalweight, Boosts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	313,174	301,468	327,654	336,420	411,360	461,076	-	-
Change	-	-3.74%	8.69%	2.68%	22.28%	12.09%	-	-
Enterprise Value (EV)	313,174	301,468	327,654	336,420	411,360	461,076	461,076	461,076
Change	-	-3.74%	8.69%	2.68%	22.28%	12.09%	0%	0%
P/E	12.8x	9.42x	8.7x	7.73x	9.89x	12.1x	11.5x	11.2x
PBR	1.38x	1.24x	1.33x	1.29x	1.51x	1.68x	1.62x	1.55x
PEG	-	0.3x	0.4x	0.4x	-3.26x	-1.78x	2.43x	3.82x
Capitalization / Revenue	5.6x	4.56x	4.01x	3.89x	4.54x	5.13x	4.96x	4.86x
EV / Revenue	0x	0x	0x	0x	0x	5.13x	4.96x	4.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.64x	8.33x	8.21x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.75	12.5	16	16.75	18	18.23	18.72	19.15
Rate of return	4.83%	6.43%	7.41%	7.38%	6.39%	5.69%	5.85%	5.98%
EPS ²	15.74	20.65	24.83	29.34	28.45	26.52	27.77	28.59
Distribution rate	61.9%	60.5%	64.4%	57.1%	63.3%	68.7%	67.4%	67%
Net sales ¹	55,915	66,115	81,697	86,537	90,649	89,800	92,866	94,885
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	31,881	39,604	53,077	56,089	56,173	53,384	55,338	56,187
Net income ¹	24,407	32,011	38,166	43,870	41,944	38,203	39,093	39,559
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	202.00	194.45	216.00	226.90	281.50	320.20	320.20	320.20
Nbr of stocks (in thousands)	1,550,365	1,550,365	1,516,915	1,482,680	1,461,314	1,439,962	-	-
Announcement Date	10/02/22	09/02/23	31/01/24	05/02/25	04/02/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	14.19x	-	-	1.76%	953B
BANK OF AMERICA CORPORATION	13.4x	-	-	1.9%	438B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.38x	-	-	4.86%	412B
HSBC HOLDINGS PLC	13.06x	-	-	4%	366B
CHINA CONSTRUCTION BANK CORPORATION	6.3x	-	-	4.89%	334B
BANK OF CHINA LIMITED	6.76x	-	-	4.68%	298B
ROYAL BANK OF CANADA	18.07x	-	-	2.35%	292B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.17x	-	-	2.6%	273B
WELLS FARGO & COMPANY	12.32x	-	-	2.12%	272B
Average	11.74x			3.24%	404.25B
Weighted average by Cap.	12.01x			3.02%