Valuation Amundi OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:45:11 02/01/2026 pm IST			5-day change	1st Jan Change
83.71 ^USD	+3.33%		-.--%	+3.33%

12:40pm	Petra Salesny Appointed Chief Executive Officer of Amundi Alpha Associates
01/07	Oil, active ETFs, cybersecurity... : Althéis's predictions for the second half of 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,686	10,791	12,526	13,126	14,386	17,040	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	18.45%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	15,730	15,267	14,789
Change	-	-31.95%	28.84%	-0.82%	3.07%	10.68%	-2.94%	-3.13%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.5x	11.6x	11.2x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.32x	1.26x	1.2x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-1.93x	-13.89x	2.82x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	4.87x	4.8x	4.69x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.5x	4.3x	4.07x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	8.89x	8.57x	8.14x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.39x	9.16x	8.63x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.2x	10.2x	9.85x
FCF Yield	12%	-	10.7%	11%	12.2%	8.94%	9.83%	10.2%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.675	4.923	5.068
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.58%	5.87%	6.04%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.279	7.219	7.506
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	64.2%	68.2%	67.5%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,498	3,547	3,630
EBITDA ¹	1,667	-	-	1,743	1,525	1,770	1,781	1,817
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,675	1,667	1,713
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,452	1,449	1,504
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,311	-1,773	-2,251
Reference price ²	72.55	53.00	61.60	64.20	70.60	83.85	83.85	83.85
Nbr of stocks (in thousands)	2,02,433	2,03,604	2,03,350	2,04,461	2,03,768	2,03,222	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	04/02/25	03/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKSTONE INC.	19.99x	6.92x	13.6x	4.32%	9.39TCr
KKR & CO. INC.	25.11x	10.38x	15.94x	0.85%	8.31TCr
ARES MANAGEMENT CORPORATION	18.98x	5.5x	12.77x	4.77%	2.56TCr
FRANKLIN RESOURCES, INC.	17.61x	1.8x	6.97x	3.88%	1.77TCr
THE CARLYLE GROUP INC.	12.7x	4.01x	11.23x	3.31%	1.52TCr
ARES CAPITAL CORPORATION	11.97x	9.2x	-	10.29%	1.34TCr
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.06x	20.73x	29.91x	2.14%	1.24TCr
INFRATIL LIMITED	81.58x	6.19x	19.7x	1.37%	879.33Cr
Average	28.12x	8.09x	15.73x	3.87%	3.38TCr
Weighted average by Cap.	23.29x	8.07x	14.67x	3.31%