Valuation TF Bank AB

Equities

Real-time Estimate Cboe Europe Other stock markets 09:58:12 13/02/2026 GMT			5-day change	1st Jan Change
157.75 ^SEK	-0.25%		-2.84%	-3.19%

02-11	TF Bank Board Member Sara Mindus Purchases Shares Worth SEK 2.5 Million	FW
02-10	TF Bank Loan Portfolio Grows by 23 Percent in Local Currencies Year-on-Year in January	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,934	3,797	3,664	7,847	10,586	10,224	-	-
Change	-	-23.05%	-3.51%	114.2%	34.89%	-3.42%	-	-
Enterprise Value (EV)	4,934	3,797	3,664	7,847	10,586	10,224	10,224	10,224
Change	-	-23.05%	-3.51%	114.2%	34.89%	-3.42%	0%	0%
P/E ratio	18.3x	11.6x	9.72x	13x	16.5x	12x	9.75x	7.97x
PBR	4.01x	2.19x	1.71x	3.11x	1.07x	2.86x	2.49x	2.14x
PEG	-	0.6x	0.6x	0.2x	2.72x	0.4x	0.4x	0.4x
Capitalization / Revenue	4.68x	2.69x	1.83x	3.22x	3.64x	2.84x	2.36x	1.99x
EV / Revenue	0x	0x	0x	0x	0x	2.84x	2.36x	1.99x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	4.37x	3.59x	3.01x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3333	-	-	1.667	5	7.92	9.73	11.9
Rate of return	0.44%	-	-	1.37%	3.05%	5.01%	6.15%	7.52%
EPS ²	4.183	5.06	5.843	9.353	9.92	13.19	16.22	19.83
Distribution rate	7.97%	-	-	17.8%	50.4%	60%	60%	60%
Net sales ¹	1,055	1,413	1,998	2,439	2,905	3,603	4,339	5,127
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	613.1	801.6	1,166	1,505	1,852	2,339	2,851	3,400
Net income ¹	269.9	326.4	376.9	603.2	641.2	853	1,049	1,282
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	76.50	58.87	56.80	121.67	163.74	158.14	158.14	158.14
Nbr of stocks (in thousands)	64,500	64,500	64,500	64,500	64,650	64,650	-	-
Announcement Date	25/01/22	20/01/23	19/01/24	20/01/25	20/01/26	-	-	-

¹SEK in Million²SEK

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.($)
TF BANK AB	11.99x	-	-	5.01%	1.14B
JPMORGAN CHASE & CO.	14.91x	-	-	1.91%	816B
BANK OF AMERICA CORPORATION	13.8x	-	-	2.07%	379B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.76x	-	-	5.41%	353B
HSBC HOLDINGS PLC	14.59x	-	-	4.15%	296B
CHINA CONSTRUCTION BANK CORPORATION	5.54x	-	-	5.39%	276B
WELLS FARGO & COMPANY	13.66x	-	-	1.97%	267B
ROYAL BANK OF CANADA	14.94x	-	-	2.93%	237B
BANK OF CHINA LIMITED	5.69x	-	-	5.3%	235B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.93x	-	-	2.43%	229B
Average	11.68x			3.65%	308.76B
Weighted average by Cap.	12.13x			3.23%