Valuation Commonwealth Bank of Australia

Equities

Market Closed - Australian S.E. Other stock markets 10:40:07 15/01/2026 am IST			5-day change	1st Jan Change
153.50 ^AUD	+0.41%		+0.18%	-4.40%

11:28am	Australian Shares Rise; Carma Posts Higher Retail Deliveries in Fiscal Q2	MT
08:23am	Australia's Household Spending Up 0.7% in December 2025, CommBank Says	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,77,004	1,53,649	1,67,927	2,12,998	3,08,902	2,56,655	-	-
Change	-	-13.19%	9.29%	26.84%	45.03%	-16.91%	-	-
Enterprise Value (EV)	1,77,004	1,53,649	1,67,927	2,12,998	3,08,902	2,56,655	2,56,655	2,56,655
Change	-	-13.19%	9.29%	26.84%	45.03%	-16.91%	0%	0%
P/E ratio	18.5x	16.1x	17.2x	22.6x	30.6x	24.5x	23.8x	22.9x
PBR	2.25x	2.14x	2.33x	2.91x	3.92x	3.18x	3.09x	3.01x
PEG	-	3.98x	4.34x	-6.25x	4.15x	6.65x	8.08x	6.13x
Capitalization / Revenue	7.25x	6.3x	6.17x	7.84x	10.9x	8.64x	8.32x	8.01x
EV / Revenue	0x	0x	0x	0x	0x	8.64x	8.32x	8.01x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	16.1x	15.5x	14.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.5	3.85	4.5	4.65	4.85	4.983	5.15	5.278
Rate of return	3.5%	4.26%	4.49%	3.65%	2.63%	3.25%	3.36%	3.44%
EPS ²	5.397	5.615	5.838	5.627	6.042	6.265	6.449	6.69
Distribution rate	64.9%	68.6%	77.1%	82.6%	80.3%	79.5%	79.9%	78.9%
Net sales ¹	24,414	24,380	27,237	27,174	28,465	29,720	30,831	32,042
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	12,929	13,190	15,379	15,045	15,469	15,986	16,600	17,301
Net income ¹	10,181	9,673	10,188	10,096	10,116	10,416	10,759	11,176
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	99.87	90.38	100.27	127.38	184.75	153.50	153.50	153.50
Nbr of stocks (in thousands)	17,72,345	17,00,028	16,74,748	16,72,149	16,71,999	16,72,017	-	-
Announcement Date	10/08/21	09/08/22	08/08/23	14/08/24	12/08/25	-	-	-

¹AUD in Million²AUD

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.($)
COMMONWEALTH BANK OF AUSTRALIA	24.4x	-	-	3.26%	17TCr
JPMORGAN CHASE & CO.	15.19x	-	-	1.88%	83TCr
BANK OF AMERICA CORPORATION	13.79x	-	-	2.07%	38TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.6x	-	-	5.56%	37TCr
WELLS FARGO & COMPANY	14.13x	-	-	1.91%	28TCr
HSBC HOLDINGS PLC	13.88x	-	-	4.34%	28TCr
CHINA CONSTRUCTION BANK CORPORATION	5.4x	-	-	5.54%	27TCr
BANK OF CHINA LIMITED	5.54x	-	-	5.57%	24TCr
ROYAL BANK OF CANADA	15.16x	-	-	2.88%	24TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.03x	-	-	2.59%	21TCr
Average	12.81x			3.56%	32.56TCr
Weighted average by Cap.	12.71x			3.29%