Valuation Citigroup Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 09:42:27 12/05/2026 pm IST			5-day change	1st Jan Change
124.98 ^USD	-0.69%		-2.07%	+7.43%

08:52pm	Anthropic's Mythos sends US banks rushing to plug cyber holes	RE
08:16pm	Republic of Congo launches $575 mln debt buyback as it pursues IMF support	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,19,830	87,604	98,450	1,33,126	2,08,789	2,14,647	-	-
Change	-	-26.89%	12.38%	35.22%	56.84%	2.81%	-	-
Enterprise Value (EV)	1,19,830	87,604	98,450	1,33,126	2,08,789	2,14,647	2,14,647	2,14,647
Change	-	-26.89%	12.38%	35.22%	56.84%	2.81%	0%	0%
P/E ratio	5.96x	6.46x	12.7x	11.9x	16.7x	11.6x	10x	8.68x
PBR	0.65x	0.48x	0.52x	0.69x	1.06x	1.07x	0.99x	0.92x
PEG	-	-0.2x	-0.3x	0.3x	0.9x	0.2x	0.6x	0.6x
Capitalization / Revenue	1.67x	1.16x	1.25x	1.64x	2.45x	2.3x	2.22x	2.12x
EV / Revenue	0x	0x	0x	0x	0x	2.3x	2.22x	2.12x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.77x	5.39x	5.06x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.04	-	2.08	2.18	2.32	2.491	2.693	2.999
Rate of return	3.38%	-	4.04%	3.1%	1.99%	1.98%	2.14%	2.38%
EPS ²	10.14	7	4.04	5.94	6.99	10.84	12.54	14.5
Distribution rate	20.1%	-	51.5%	36.7%	33.2%	23%	21.5%	20.7%
Net sales ¹	71,884	75,338	78,462	81,139	85,225	93,411	96,745	1,01,288
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	23,691	24,046	22,096	27,155	30,093	37,191	39,804	42,427
Net income ¹	20,758	13,700	7,850	11,628	13,097	18,655	20,177	21,733
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	60.39	45.23	51.44	70.39	116.69	125.85	125.85	125.85
Nbr of stocks (in thousands)	19,84,267	19,36,853	19,13,882	18,91,265	17,89,266	17,05,577	-	-
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	14/01/26	-	-	-

¹USD in Million²USD

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.($)
CITIGROUP INC.	11.61x	-	-	1.98%	21TCr
MORGAN STANLEY	16.1x	7.16x	-	2.2%	30TCr
THE GOLDMAN SACHS GROUP, INC.	15.92x	11.35x	-	1.95%	29TCr
CHARLES SCHWAB	15.14x	-	-	1.43%	15TCr
CITIC SECURITIES COMPANY LIMITED	11.11x	0.99x	-	3.13%	5.83TCr
RAYMOND JAMES FINANCIAL, INC.	13.43x	-	-	1.41%	2.94TCr
LPL FINANCIAL HOLDINGS INC.	15.24x	1.4x	9.03x	0.44%	2.31TCr
YUANTA FINANCIAL HOLDING CO., LTD.	16.46x	6x	-	3.84%	2.4TCr
HUATAI SECURITIES CO., LTD.	9.44x	7.1x	-	3.24%	2.43TCr
NOMURA HOLDINGS, INC.	9.6x	7.21x	-	4.23%	2.29TCr
Average	13.41x	5.89x	9.03x	2.39%	11.41TCr
Weighted average by Cap.	14.48x	8.09x	9.03x	2.08%