|
Market Closed -
OTC Markets
19:07:35 20/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 5.822 USD | +3.97% |
|
+3.97% | +13.06% |
| 08-20 | CVC Capital Partners prepares bid for UK's Aldermore, Sky News reports | RE |
| 08-20 | CVC Capital Partners prepares bid for UK challenger bank Aldermore, Sky News reports | RE |
Company Valuation: FirstRand Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 300,612 | 349,672 | 384,032 | 430,958 | 423,437 | 533,793 | - | - |
| Change | - | 16.32% | 9.83% | 12.22% | -1.75% | 26.06% | - | - |
| Enterprise Value (EV) | 300,612 | 349,672 | 384,032 | 430,958 | 423,437 | 533,793 | 533,793 | 533,793 |
| Change | - | 16.32% | 9.83% | 12.22% | -1.75% | 26.06% | 0% | 0% |
| P/E | 11.2x | 10.7x | 10.6x | 11.3x | 10.1x | 13.1x | 10.6x | 9.26x |
| PBR | 1.84x | 1.98x | 2.13x | 2.2x | 1.95x | 2.33x | 2.11x | 1.92x |
| PEG | - | 0.5x | 1x | 2.24x | 1.03x | -5.63x | 0.4x | 0.6x |
| Capitalization / Revenue | 2.78x | 3.05x | 2.91x | 3.1x | 2.89x | 3.36x | 3.21x | 2.95x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 3.36x | 3.21x | 2.95x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | - | - | 0x | 6.69x | 6.14x | - |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.63 | 3.42 | 3.84 | 4.15 | 4.66 | 4.894 | 5.892 | 6.528 |
| Rate of return | 4.91% | 5.48% | 5.61% | 5.4% | 6.16% | 5.1% | 6.14% | 6.81% |
| EPS 2 | 4.769 | 5.843 | 6.487 | 6.814 | 7.479 | 7.305 | 9.051 | 10.36 |
| Distribution rate | 55.1% | 58.5% | 59.2% | 60.9% | 62.3% | 67% | 65.1% | 63% |
| Net sales 1 | 108,059 | 114,712 | 131,986 | 138,978 | 146,753 | 158,733 | 166,378 | 180,775 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 50,633 | 53,761 | - | - | 70,755 | 79,800 | 86,961 | - |
| Net income 1 | 26,743 | 33,599 | 36,366 | 38,191 | 41,876 | 42,040 | 55,816 | 60,931 |
| Net Debt | - | - | - | - | - | - | - | - |
| Reference price 2 | 53.59 | 62.37 | 68.50 | 76.90 | 75.69 | 95.91 | 95.91 | 95.91 |
| Nbr of stocks (in thousands) | 5,609,488 | 5,606,414 | 5,606,303 | 5,604,137 | 5,594,358 | 5,565,559 | - | - |
| Announcement Date | 16/09/21 | 15/09/22 | 14/09/23 | 12/09/24 | 11/09/25 | - | - | - |
1ZAR in Million2ZAR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.1x | - | - | 1.77% | 947B | |
| 13.32x | - | - | 1.91% | 436B | |
| 6.21x | - | - | 4.99% | 399B | |
| 12.75x | - | - | 4.09% | 358B | |
| 5.97x | - | - | 5.11% | 315B | |
| 17.76x | - | - | 2.43% | 284B | |
| 6.25x | - | - | 5.03% | 276B | |
| 11.6x | - | - | 2.25% | 256B | |
| 14.02x | - | - | 2.83% | 246B | |
| Average | 11.33x | 3.38% | 390.83B | |||
| Weighted average by Cap. | 11.73x | 3.11% |
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
- Stock Market
- Stocks
- FSR Stock
- FANDF Stock
- Valuation FirstRand Limited
Select your edition
All financial news and data tailored to specific country editions
