Valuation UniCredit S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 10/12/2025 GMT			Pre-market 07:01:20
66.76 ^EUR	0.00%		66.40	-0.54%

12-10	European markets in the red on Fed Day, Mib at 43,400	AN
12-10	Mib falls; Fed cut and new dot plot expected	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,037	30,151	25,685	42,091	59,768	103,990	-	-
Change	-	76.98%	-14.81%	63.87%	42%	73.99%	-	-
Enterprise Value (EV)	17,037	30,151	25,685	42,091	59,768	103,990	103,990	103,990
Change	-	76.98%	-14.81%	63.87%	42%	73.99%	0%	0%
P/E ratio	-5.89x	8.57x	5.31x	5.22x	6.71x	9.71x	9.1x	8.24x
PBR	0.29x	0.49x	0.41x	-	0.95x	1.53x	1.46x	1.36x
PEG	-	-0x	0.1x	0.1x	0.3x	0.5x	1.35x	0.8x
Capitalization / Revenue	0.99x	1.68x	1.26x	1.77x	2.41x	4.19x	4.07x	3.96x
EV / Revenue	0x	0x	0x	0x	0x	4.19x	4.07x	3.96x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.75x	6.53x	6.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.12	-	-	1.795	2.4	3.266	3.706	4.11
Rate of return	1.57%	-	-	7.31%	6.23%	4.89%	5.55%	6.16%
EPS ²	-1.298	1.58	2.5	4.71	5.74	6.875	7.339	8.101
Distribution rate	-9.24%	-	-	38.1%	41.8%	47.5%	50.5%	50.7%
Net sales ¹	17,140	17,954	20,343	23,843	24,844	24,839	25,555	26,272
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	7,335	8,158	10,782	14,372	15,439	15,404	15,933	16,521
Net income ¹	-2,785	1,540	6,458	9,507	9,719	10,312	10,494	10,943
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	7.65	13.54	13.27	24.56	38.52	66.76	66.76	66.76
Nbr of stocks (in thousands)	2,227,581	2,226,130	1,935,270	1,713,440	1,551,420	1,557,675	-	-
Announcement Date	10/02/21	28/01/22	31/01/23	05/02/24	11/02/25	-	-	-

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.($)
UNICREDIT S.P.A.	9.71x	-	-	4.89%	121B
JPMORGAN CHASE & CO.	15.24x	-	-	1.87%	844B
BANK OF AMERICA CORPORATION	14.13x	-	-	2.01%	395B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.54x	-	-	5.61%	371B
WELLS FARGO & COMPANY	14.33x	-	-	1.88%	285B
CHINA CONSTRUCTION BANK CORPORATION	5.34x	-	-	5.58%	261B
BANK OF CHINA LIMITED	5.51x	-	-	5.58%	241B
HSBC HOLDINGS PLC	12.5x	-	-	4.82%	252B
ROYAL BANK OF CANADA	14.98x	-	-	2.93%	230B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.26x	-	-	2.99%	179B
Average	11.05x			3.81%	318.04B
Weighted average by Cap.	11.78x			3.4%