Valuation UniCredit S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 06/03/2026 GMT			After hours 18:15:04
66.12 ^EUR	-1.21%		66.12	0.00%

12:14pm	Milan Stock Exchange Down: Banks Slip, Leonardo and Avio Rally, Nexi and Amplifon Rebound	RE
10:49am	Golden Power, EU Pushes for Further Changes to Legislation - Sources	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	30,020	25,685	42,091	59,396	109,784	100,280	-	-
Change	-	-14.44%	63.87%	41.11%	84.84%	-8.66%	-	-
Enterprise Value (EV)	30,020	25,685	42,091	59,396	109,784	100,280	100,280	100,280
Change	-	-14.44%	63.87%	41.11%	84.84%	-8.66%	0%	0%
P/E ratio	8.57x	5.31x	5.22x	6.71x	10.3x	9.06x	8.06x	7.24x
PBR	0.49x	0.41x	-	0.95x	-	1.49x	1.38x	1.28x
PEG	-	0.1x	0.1x	0.3x	0.5x	1.26x	0.7x	0.6x
Capitalization / Revenue	1.67x	1.26x	1.77x	2.39x	4.47x	3.86x	3.69x	3.55x
EV / Revenue	0x	0x	0x	0x	0x	3.86x	3.69x	3.55x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.98x	5.63x	5.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	1.795	2.4	3.149	3.768	4.212	4.719
Rate of return	-	-	7.31%	6.23%	4.44%	5.63%	6.29%	7.05%
EPS ²	1.58	2.5	4.71	5.74	6.89	7.387	8.299	9.243
Distribution rate	-	-	38.1%	41.8%	45.7%	51%	50.8%	51.1%
Net sales ¹	17,954	20,343	23,843	24,844	24,536	25,957	27,207	28,231
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	8,158	10,782	14,372	15,439	15,094	16,776	17,818	18,860
Net income ¹	1,540	6,458	9,507	9,719	10,915	10,855	11,675	12,440
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	13.54	13.27	24.56	38.52	70.92	66.93	66.93	66.93
Nbr of stocks (in thousands)	2,216,454	1,935,270	1,713,440	1,541,744	1,548,000	1,498,277	-	-
Announcement Date	28/01/22	31/01/23	05/02/24	11/02/25	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.($)
UNICREDIT S.P.A.	9.06x	-	-	5.63%	116B
JPMORGAN CHASE & CO.	13.49x	-	-	2.17%	792B
BANK OF AMERICA CORPORATION	11.49x	-	-	2.41%	357B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.62x	-	-	5.53%	349B
HSBC HOLDINGS PLC	10.96x	-	-	4.81%	292B
CHINA CONSTRUCTION BANK CORPORATION	5.37x	-	-	5.55%	269B
WELLS FARGO & COMPANY	11.75x	-	-	2.29%	253B
BANK OF CHINA LIMITED	5.38x	-	-	5.64%	234B
ROYAL BANK OF CANADA	14.38x	-	-	2.98%	229B
COMMONWEALTH BANK OF AUSTRALIA	26.52x	-	-	2.93%	202B
Average	11.40x			4%	309.28B
Weighted average by Cap.	11.42x			3.63%