Valuation Mediobanca S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 11/05/2026 BST			5-day change	1st Jan Change
20.47 ^EUR	0.00%		+3.15%	+15.10%

05-11	Mediobanca quarterly profit down 3.4%, revenue rises on trading income	RE
05-11	Mediobanca posts revenue growth as net profit edges lower in first quarter	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,719	7,537	9,429	11,640	14,464	16,510	-	-
Change	-	-13.56%	25.11%	23.45%	24.27%	14.14%	-	-
Enterprise Value (EV)	8,719	7,537	9,429	11,640	14,464	16,510	16,510	16,510
Change	-	-13.56%	25.11%	23.45%	24.27%	14.14%	0%	0%
P/E ratio	11.1x	8.56x	9.26x	9.2x	-	12.2x	10.7x	9.85x
PBR	0.86x	0.77x	0.9x	1.14x	-	1.64x	1.64x	1.64x
PEG	-	0.6x	0.6x	0.3x	-	-	0.8x	1.15x
Capitalization / Revenue	3.32x	2.64x	2.85x	3.23x	3.95x	4.29x	4.04x	3.85x
EV / Revenue	0x	0x	0x	0x	0x	4.29x	4.04x	3.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	7.6x	7.01x	6.66x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.66	0.75	0.85	1.07	-	1.566	1.756	1.876
Rate of return	6.53%	8.35%	7.59%	7.6%	-	7.65%	8.58%	9.16%
EPS ²	0.91	1.05	1.21	1.53	-	1.682	1.915	2.078
Distribution rate	72.5%	71.4%	70.2%	69.9%	-	93.1%	91.7%	90.3%
Net sales ¹	2,628	2,851	3,304	3,607	3,660	3,847	4,090	4,283
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,390	1,539	1,891	2,065	-	2,171	2,355	2,479
Net income ¹	807.6	907	1,027	1,273	783	1,360	1,541	1,675
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.11	8.98	11.20	14.08	17.78	20.47	20.47	20.47
Nbr of stocks (in thousands)	862,370	838,886	841,483	826,980	813,280	806,534	-	-
Announcement Date	29/07/21	29/07/22	27/07/23	01/08/24	09/02/26	-	-	-

¹EUR in Million²EUR

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.($)
MEDIOBANCA S.P.A.	12.1x	-	-	7.7%	19.32B
JPMORGAN CHASE & CO.	13.53x	-	-	2.08%	809B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.83x	-	-	5.31%	372B
BANK OF AMERICA CORPORATION	11.47x	-	-	2.3%	364B
HSBC HOLDINGS PLC	11.18x	-	-	4.63%	308B
CHINA CONSTRUCTION BANK CORPORATION	5.79x	-	-	5.27%	299B
BANK OF CHINA LIMITED	5.89x	-	-	5.32%	254B
ROYAL BANK OF CANADA	15.93x	-	-	2.7%	254B
WELLS FARGO & COMPANY	10.85x	-	-	2.49%	231B
COMMONWEALTH BANK OF AUSTRALIA	27.32x	-	-	2.87%	213B
Average	11.99x			4.07%	312.52B
Weighted average by Cap.	11.71x			3.48%