Valuation EFG International AG

Equities

Market Closed - Swiss Exchange Other stock markets 16:30:03 23/01/2026 GMT			5-day change	1st Jan Change
20.00 ^CHF	0.00%		-2.44%	+4.93%

12-16	European Union leverages Russian assets for Ukraine
11-27	European banks face pressure risk if Ukraine conflict ends

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,694	2,110	2,723	3,295	3,980	6,037	6,037	-
Change	-	24.56%	29.07%	21.01%	20.78%	51.69%	0%	-
Enterprise Value (EV)	1,694	2,110	2,723	3,295	3,980	6,037	6,037	6,037
Change	-	24.56%	29.07%	21.01%	20.78%	51.69%	0%	0%
P/E ratio	15.7x	11.8x	15.5x	11.9x	13.9x	16.2x	15.9x	15.4x
PBR	1x	0.94x	1.32x	1.48x	1.66x	2.76x	2.55x	2.4x
PEG	-	0.2x	-4.57x	0.2x	3.16x	0.5x	6.94x	4.95x
Capitalization / Revenue	1.5x	1.68x	2.14x	2.3x	2.66x	3.67x	3.51x	3.36x
EV / Revenue	0x	0x	0x	0x	0x	3.67x	3.51x	3.36x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-	-	-	-	12.3x	12.7x	10.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3	0.36	0.45	0.55	0.6	0.6625	0.7375	0.7948
Rate of return	5.17%	5.18%	5.1%	5.09%	4.56%	3.31%	3.69%	3.97%
EPS ²	0.37	0.59	0.57	0.91	0.95	1.233	1.262	1.301
Distribution rate	81.1%	61%	78.9%	60.4%	63.2%	53.7%	58.5%	61.1%
Net sales ¹	1,131	1,255	1,270	1,431	1,499	1,643	1,719	1,798
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	152.3	-	-	-	-	489	477	552
Net income ¹	115.3	205.8	202.4	303.2	321.6	382.8	392.5	404.6
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.80	6.95	8.83	10.80	13.16	20.00	20.00	20.00
Nbr of stocks (in thousands)	292,039	303,568	308,401	305,111	302,436	301,863	301,863	-
Announcement Date	24/02/21	23/02/22	21/02/23	21/02/24	18/02/25	-	-	-

¹CHF in Million²CHF

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.($)
EFG INTERNATIONAL AG	16.23x	-	-	3.31%	7.64B
JULIUS BÄR GRUPPE AG	21.78x	7.83x	245.38x	3.86%	17.46B
BANCA GENERALI S.P.A.	15.85x	-	-	4.81%	7.62B
Average	17.95x	7.83x	245.38x	3.99%	10.91B
Weighted average by Cap.	19.10x	7.83x	245.38x	3.95%