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 1,16,132 - -
Change - -12.16% 9.37% -7.02% 33.23% 30.49% - -
Enterprise Value (EV) 74,779 65,690 71,847 66,800 88,998 1,16,132 1,16,132 1,16,132
Change - -12.16% 9.37% -7.02% 33.23% 30.49% 0% 0%
P/E 8.37x 6.83x 7.29x 6.19x 7.85x 8.87x 8.17x 7.21x
PBR 0.69x 0.6x 0.65x 0.58x 0.77x 0.94x 0.9x 0.85x
PEG - 0.92x 0.7x 0.5x 1.04x 0.6x 0.95x 0.5x
Capitalization / Revenue 1.62x 1.3x 1.57x 1.37x 1.74x 2.11x 2.03x 1.94x
EV / Revenue 0x 0x 0x 0x 0x 2.11x 2.03x 1.94x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.32x 4.93x 4.54x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.67 3.9 4.6 4.79 5.16 5.963 6.815 7.722
Rate of return 6.04% 7.32% 7.35% 8.09% 6.39% 5.63% 6.43% 7.29%
EPS 2 7.26 7.8 8.58 9.57 10.29 11.94 12.97 14.69
Distribution rate 50.6% 50% 53.6% 50.1% 50.1% 49.9% 52.5% 52.6%
Net sales 1 46,235 50,419 45,874 48,831 51,223 54,913 57,335 59,862
EBITDA - - - - - - - -
EBIT 1 15,124 16,717 14,918 18,638 19,849 21,821 23,558 25,557
Net income 1 9,488 10,196 10,975 11,688 12,225 13,476 14,466 16,079
Net Debt - - - - - - - -
Reference price 2 60.77 53.25 62.59 59.22 80.79 105.96 105.96 105.96
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.9x - - 5.61% 14TCr
13.91x - - 1.79% 93TCr
13.22x - - 1.93% 43TCr
6.22x - - 4.98% 39TCr
12.53x - - 4.16% 35TCr
5.98x - - 5.09% 32TCr
17.78x - - 2.41% 29TCr
6.2x - - 5.07% 27TCr
11.46x - - 2.28% 25TCr
13.95x - - 2.85% 25TCr
Average 11.01x 3.62% 36.21TCr
Weighted average by Cap. 11.53x 3.22%

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