Valuation AXA

Equities

Real-time Euronext Paris Other stock markets 10:06:15 16/01/2026 pm IST			5-day change	1st Jan Change
39.27 ^EUR	-0.23%		-1.80%	-4.13%

06:10pm	Berenberg Tweaks AXA Forecasts on Expected Boost from Prima Deal	MT
12:58pm	AXA : Berenberg maintains a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,637	62,576	62,187	64,437	72,930	78,881	78,881	-
Change	-	34.18%	-0.62%	3.62%	13.18%	8.16%	0%	-
Enterprise Value (EV) ¹	90,842	59,292	94,301	96,039	1,13,315	93,907	93,907	93,907
Change	-	-34.73%	59.04%	1.84%	17.99%	-17.13%	0%	0%
P/E ratio	15.6x	8.82x	9.21x	9.42x	9.81x	8.99x	9.72x	9.03x
PBR	0.65x	0.96x	1.49x	1.3x	1.4x	1.75x	1.64x	1.56x
PEG	-	0x	-1.95x	0.9x	0.8x	0.4x	-1.29x	1.17x
Capitalization / Revenue	0.48x	0.63x	0.61x	0.77x	0.84x	0.72x	0.69x	0.68x
EV / Revenue	0.94x	0.59x	0.92x	1.15x	1.3x	0.86x	0.83x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	21.3x	6.23x	10.1x	10.4x	10.9x	9.39x	9.09x	8.35x
EV / FCF	3.61x	9.6x	12.5x	16x	9.45x	15.7x	15.3x	15x
FCF Yield	27.7%	10.4%	7.98%	6.26%	10.6%	6.36%	6.52%	6.67%
Dividend per Share ²	1.43	1.54	1.7	1.98	2.15	2.323	2.491	2.671
Rate of return	7.33%	5.88%	6.52%	6.71%	6.26%	5.9%	6.33%	6.79%
EPS ²	1.25	2.97	2.83	3.13	3.5	4.38	4.048	4.359
Distribution rate	114%	51.9%	60.1%	63.3%	61.4%	53%	61.5%	61.3%
Net sales ¹	96,723	99,931	1,02,345	83,627	87,303	1,09,014	1,13,726	1,16,286
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,264	9,514	9,329	9,218	10,412	10,002	10,331	11,246
Net income ¹	3,164	7,294	6,675	7,189	7,886	9,390	8,401	8,814
Net Debt ¹	44,205	-3,284	32,114	31,602	40,385	15,026	15,026	15,026
Reference price ²	19.51	26.18	26.06	29.49	34.32	39.36	39.36	39.36
Nbr of stocks (in thousands)	23,90,174	23,89,774	23,86,757	21,85,051	21,24,998	20,04,094	20,04,094	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	27/02/25	-	-	-

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.($)
AXA	8.95x	0.86x	-	5.9%	9.16TCr
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.44x	5.3x	-	4.07%	17TCr
MANULIFE FINANCIAL CORPORATION	15.79x	-	-	3.36%	6.31TCr
GENERALI	12.6x	0.95x	-	4.51%	6.16TCr
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	8.57x	0.99x	-	2.65%	5.76TCr
AFLAC INCORPORATED	18.69x	2.86x	-	2.12%	5.74TCr
METLIFE, INC.	13.47x	-	-	2.88%	5.13TCr
GREAT-WEST LIFECO INC.	15.33x	-	-	3.62%	4.36TCr
PRUDENTIAL FINANCIAL, INC.	11.08x	1.05x	-	4.64%	4.07TCr
PRUDENTIAL PLC	14.01x	-	-	1.62%	4.02TCr
Average	12.69x	2.00x		3.54%	6.77TCr
Weighted average by Cap.	11.77x	2.72x		3.77%