Company Valuation: BNP Paribas

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 74,779 65,690 71,847 66,800 88,998 1,19,289 - -
Change - -12.16% 9.37% -7.02% 33.23% 34.03% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 1,19,289 1,19,289 1,19,289
Change - -12.16% 9.37% -7.02% 33.23% 34.03% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 9.17x 8.46x 7.5x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.97x 0.92x 0.87x
PEG - 0.92x 0.7x 0.5x 1.04x 0.6x 1.02x 0.6x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.18x 2.09x 2x
EV / Revenue 0x 0x 0x 0x 0x 2.18x 2.09x 2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.5x 5.09x 4.69x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.937 6.76 7.635
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.45% 6.21% 7.01%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.87 12.86 14.51
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 50% 52.5% 52.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,778 57,142 59,661
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,701 23,445 25,409
Net income 1 9,488 10,196 10,975 11,688 12,225 13,459 14,439 15,992
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 108.84 108.84 108.84
Nbr of stocks (in thousands) 12,30,533 12,33,610 11,47,896 11,28,000 11,01,601 10,96,000 - -
Announcement Date 08/02/22 07/02/23 01/02/24 04/02/25 05/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.17x - - 5.45% 14TCr
13.89x - - 1.8% 93TCr
13.2x - - 1.92% 43TCr
6.39x - - 4.85% 41TCr
13.21x - - 3.93% 37TCr
6.12x - - 4.98% 32TCr
18.53x - - 2.3% 29TCr
6.35x - - 4.95% 28TCr
11.74x - - 2.23% 26TCr
14.36x - - 2.75% 25TCr
Average 11.29x 3.52% 36.75TCr
Weighted average by Cap. 11.73x 3.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BNP Stock
  4. Valuation BNP Paribas