Valuation Amundi

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 24/07/2026 pm IST			5-day change	1st Jan Change
87.55 ^EUR	0.00%		-1.96%	+24.01%

22/07	Banco BPM-MPS, merger at a crossroads, Crédit Agricole decisive	AN
22/07	SBI Funds Management Jumps 6% in India Debut	MT

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	17,792	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	23.68%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	16,472	16,018	15,547
Change	-	-31.95%	28.84%	-0.82%	3.07%	15.9%	-2.76%	-2.94%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.6x	12x	11.6x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.38x	1.32x	1.26x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-5.28x	-3.06x	3.37x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.04x	4.97x	4.87x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.67x	4.48x	4.26x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.19x	8.92x	8.53x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.61x	9.43x	9x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.7x	10.7x	10.4x
FCF Yield	12%	-	10.7%	11%	12.2%	8.54%	9.37%	9.66%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.706	4.957	5.096
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	5.37%	5.66%	5.82%
EPS ²	6.75	5.28	5.71	6.37	7.74	7.57	7.273	7.523
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	62.2%	68.2%	67.7%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,531	3,577	3,652
EBITDA ¹	1,667	-	-	1,743	1,525	1,791	1,796	1,822
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,713	1,699	1,728
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,522	1,463	1,509
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,320	-1,775	-2,245
Reference price ²	72.55	53.00	61.60	64.20	70.60	87.55	87.55	87.55
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.($)
AMUNDI	11.57x	4.67x	9.19x	5.37%	2.03TCr
KKR & CO. INC.	27.19x	11.98x	16.62x	0.79%	8.92TCr
ARES MANAGEMENT CORPORATION	21.42x	-	-	4.28%	2.85TCr
FRANKLIN RESOURCES, INC.	16.74x	1.77x	6.66x	4.05%	1.69TCr
THE CARLYLE GROUP INC.	14.49x	4.63x	12.79x	3.1%	1.63TCr
ARES CAPITAL CORPORATION	12.06x	9.27x	-	10.22%	1.35TCr
SBI FUNDS MANAGEMENT LIMITED	35.44x	20.24x	27.73x	-	1.24TCr
HDFC ASSET MANAGEMENT COMPANY LIMITED	33.14x	18.06x	26.22x	2.4%	1.12TCr
INFRATIL LIMITED	91.75x	6.22x	19.77x	1.37%	902.39Cr
Average	29.31x	9.60x	17.00x	3.95%	2.41TCr
Weighted average by Cap.	25.73x	10.08x	16.01x	2.92%