Projected Income Statement: Citizens Financial Group, Inc.

Forecast Balance Sheet: Citizens Financial Group, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 19/01/22 17/01/23 17/01/24 17/01/25 21/01/26 - - -
Estimates

Cash Flow Forecast: Citizens Financial Group, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 118 124 126 172 122 174
Change - 5.08% 1.61% 36.51% -29.07% 42.62%
Free Cash Flow (FCF) 1 - - - - - -
Change - - - - - -
Announcement Date 23/02/21 23/02/22 17/02/23 16/02/24 13/02/25 12/02/26
1USD in Million
Estimates

Forecast Financial Ratios: Citizens Financial Group, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - 40.18% 42.66% 39.19% 34.78% 35.6% 38.78% 41.81% -
EBT Margin (%) - 44.79% 33.1% 24.68% 24.18% 28.23% 32.85% 35.8% 36.45%
Net margin (%) - 33.19% 24.44% 18.13% 17.57% 20.47% 24.45% 26.7% 27.1%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - 1.25% 0.96% 0.72% 0.69% 0.84% 0.98% 1.13% -
ROE - 10.49% 9% 10.9% 6.27% 7.36% 8.9% 10.28% 10.93%

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.56 1.62 1.68 1.68 1.72 1.884 2.046 2.146
Change - - 3.85% 3.7% 0% 2.38% 9.53% 8.59% 4.91%
Book Value Per Share 1 - 50.71 44.03 47.87 50.26 56.39 59.34 63.69 69.98
Change - - -13.17% 8.72% 4.99% 12.2% 5.24% 7.33% 9.87%
EPS 1 - 5.16 4.1 3.13 3.03 3.86 5.209 6.422 7.442
Change - - -20.54% -23.66% -3.19% 27.39% 34.96% 23.29% 15.88%
Nbr of stocks (in thousands) - 4,26,200 4,92,491 4,66,223 4,40,701 4,29,486 4,22,882 4,22,882 4,22,882
Announcement Date - 19/01/22 17/01/23 17/01/24 17/01/25 21/01/26 - - -
1USD
Estimates
2026 *2027 *
P/E ratio 12.6x 10.2x
PBR 1.11x 1.03x
EV / Sales 3.05x 2.8x
Yield 2.87% 3.12%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
65.67USD
Average target price
73.28USD
Spread / Average Target
+11.59%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CFG Stock
  4. Financials Citizens Financial Group, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
BENEFIT NOW