Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 10:06:36 10/02/2026 pm IST			5-day change	1st Jan Change
31.54 ^EUR	-0.72%		-5.68%	-4.76%

11/02	Robinhood's quarterly revenue disappoints on crypto slowdown, shares fall	RE
11/02	Frontier Shares Fall After Deutsche Bank Downgrade	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,475	22,753	21,570	24,620	32,346	59,998	59,998	-
Change	-	23.15%	-5.2%	14.14%	31.38%	85.48%	0%	-
Enterprise Value (EV) ¹	-4,147	1,12,360	-27,875	-30,926	3,486	24,467	31,091	33,880
Change	-	2,809.57%	-124.81%	-10.94%	111.27%	601.75%	-37.35%	8.97%
P/E ratio	128x	11.8x	4.47x	6.09x	12.1x	10.8x	9.4x	8.06x
PBR	0.34x	0.4x	0.36x	0.39x	0.5x	0.96x	0.87x	0.81x
PEG	-	0x	0x	-0.4x	-0.4x	0x	0.7x	0.5x
Capitalization / Revenue	0.77x	0.9x	0.79x	0.85x	1.07x	1.97x	1.81x	1.74x
EV / Revenue	-0.17x	4.42x	-1.02x	-1.07x	0.12x	0.76x	0.94x	0.99x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-1.47x	28.8x	-4.09x	-4.3x	0.49x	2.14x	2.63x	2.63x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.2	0.3	0.3	0.68	0.68	1.147	1.313
Rate of return	-	1.82%	2.83%	2.43%	4.09%	2.05%	3.64%	4.16%
EPS ²	0.07	0.93	2.37	2.03	1.37	3.064	3.355	3.912
Distribution rate	-	21.5%	12.7%	14.8%	49.6%	22.2%	34.2%	33.6%
Net sales ¹	24,028	25,410	27,210	28,879	30,092	32,096	33,059	34,385
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,812	3,905	6,820	7,184	7,121	11,437	11,815	12,866
Net income ¹	113	1,940	5,025	4,212	2,700	6,122	6,614	7,447
Net Debt ¹	-22,622	89,607	-49,445	-55,546	-28,860	-38,663	-28,907	-26,118
Reference price ²	8.95	11.02	10.59	12.36	16.64	31.54	31.54	31.54
Nbr of stocks (in thousands)	20,64,500	20,65,073	20,37,200	19,91,282	19,43,900	19,02,579	19,02,579	-
Announcement Date	04/02/21	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	10.66x	1.56x	-	3.15%	7.19TCr
JPMORGAN CHASE & CO.	15.87x	-	-	1.8%	87TCr
BANK OF AMERICA CORPORATION	14.82x	-	-	1.92%	41TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.79x	-	-	5.37%	36TCr
HSBC HOLDINGS PLC	15.25x	-	-	3.97%	31TCr
WELLS FARGO & COMPANY	14.98x	-	-	1.8%	29TCr
CHINA CONSTRUCTION BANK CORPORATION	5.56x	-	-	5.37%	28TCr
ROYAL BANK OF CANADA	15.32x	-	-	2.85%	24TCr
BANK OF CHINA LIMITED	5.69x	-	-	5.3%	24TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	15.28x	-	-	2.53%	21TCr
Average	11.92x	1.56x		3.41%	32.74TCr
Weighted average by Cap.	12.71x	1.56x		3.12%