Valuation Amundi Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 01:08:52 04/07/2026 am IST			5-day change	1st Jan Change
87.30 ^EUR	+2.40%		+2.90%	+21.87%

02/07	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	17,487	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	21.56%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	16,177	15,714	15,236
Change	-	-31.95%	28.84%	-0.82%	3.07%	13.82%	-2.86%	-3.04%
P/E	10.7x	10x	10.8x	10.1x	9.12x	11.8x	11.9x	11.5x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.35x	1.29x	1.23x
PEG	-	-0.5x	1.33x	0.9x	0.4x	-1.98x	-14.25x	2.89x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5x	4.93x	4.82x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.63x	4.43x	4.2x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.14x	8.82x	8.38x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	9.66x	9.43x	8.89x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	11.5x	10.5x	10.1x
FCF Yield	12%	-	10.7%	11%	12.2%	8.69%	9.55%	9.86%
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%	5.43%	5.72%	5.89%
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	86.05	86.05	86.05
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BLACKSTONE INC.	20.57x	7.15x	14.03x	4.21%	9.64TCr
KKR & CO. INC.	25.46x	10.49x	16.11x	0.84%	8.43TCr
ARES MANAGEMENT CORPORATION	19.55x	5.66x	13.11x	4.63%	2.64TCr
FRANKLIN RESOURCES, INC.	17.63x	1.81x	6.98x	3.87%	1.77TCr
THE CARLYLE GROUP INC.	12.85x	4.06x	11.36x	3.27%	1.54TCr
ARES CAPITAL CORPORATION	11.99x	9.22x	-	10.25%	1.34TCr
HDFC ASSET MANAGEMENT COMPANY LIMITED	37.24x	20.84x	30.08x	2.13%	1.24TCr
INFRATIL LIMITED	80.89x	6.17x	19.62x	1.38%	878.83Cr
Average	28.27x	8.18x	15.90x	3.82%	3.44TCr
Weighted average by Cap.	23.61x	8.20x	14.92x	3.25%