Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 09:06:59 15/05/2026 pm IST			5-day change	1st Jan Change
26.70 ^EUR	-2.59%		-1.71%	-19.36%

15/05	Ares Management Among Potential Investors for $1.5 Billion Shapoorji Pallonji Bond Deal	MT
15/05	CK Hutchison shelves telco unit listing to focus on asset sales, sources say	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	22,753	21,570	24,620	32,346	63,130	50,192	-	-
Change	-	-5.2%	14.14%	31.38%	95.17%	-20.49%	-	-
Enterprise Value (EV)	1,12,360	-27,875	-30,926	3,486	24,467	50,192	50,192	50,192
Change	-	-124.81%	-10.94%	111.27%	601.75%	105.14%	0%	0%
P/E ratio	11.8x	4.47x	6.09x	12.1x	10.8x	8.14x	7x	6.16x
PBR	0.4x	0.36x	0.39x	0.5x	0.96x	0.74x	0.69x	0.63x
PEG	-	0x	-0.4x	-0.4x	0x	1.15x	0.4x	0.5x
Capitalization / Revenue	0.9x	0.79x	0.85x	1.07x	1.97x	1.52x	1.47x	1.4x
EV / Revenue	0x	-0x	-0x	0x	0x	1.52x	1.47x	1.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	-0x	-0x	0x	0x	4.25x	3.96x	3.64x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.2	0.3	0.3	0.68	0.68	1.146	1.315	1.477
Rate of return	1.82%	2.83%	2.43%	4.09%	2.05%	4.29%	4.93%	5.53%
EPS ²	0.93	2.37	2.03	1.37	3.064	3.282	3.813	4.331
Distribution rate	21.5%	12.7%	14.8%	49.6%	22.2%	34.9%	34.5%	34.1%
Net sales ¹	25,410	27,210	28,879	30,092	32,096	32,920	34,216	35,767
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,905	6,820	7,184	7,121	11,437	11,818	12,681	13,794
Net income ¹	1,940	5,025	4,212	2,700	6,122	6,353	7,085	7,862
Net Debt	89,607	-49,445	-55,546	-28,860	-38,663	-	-	-
Reference price ²	11.02	10.59	12.36	16.64	33.11	26.70	26.70	26.70
Nbr of stocks (in thousands)	20,65,073	20,37,200	19,91,282	19,43,900	19,06,664	18,79,843	-	-
Announcement Date	27/01/22	02/02/23	01/02/24	30/01/25	29/01/26	-	-	-

¹EUR in Million²EUR

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.($)
DEUTSCHE BANK AG	8.14x	-	-	4.29%	5.83TCr
JPMORGAN CHASE & CO.	13.33x	-	-	2.11%	80TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.81x	-	-	5.34%	36TCr
BANK OF AMERICA CORPORATION	11.13x	-	-	2.37%	35TCr
HSBC HOLDINGS PLC	10.94x	-	-	4.73%	30TCr
CHINA CONSTRUCTION BANK CORPORATION	5.81x	-	-	5.25%	30TCr
BANK OF CHINA LIMITED	6.02x	-	-	5.19%	26TCr
ROYAL BANK OF CANADA	16.14x	-	-	2.66%	26TCr
WELLS FARGO & COMPANY	10.53x	-	-	2.56%	22TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.97x	-	-	2.58%	21TCr
Average	10.28x			3.71%	31.23TCr
Weighted average by Cap.	10.69x			3.48%