Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

Delayed Borsa Italiana			5-day change	1st Jan Change
- ^EUR	-.--%		-3.84%	-

10:07pm	Italian Antitrust Probes Intesa Sanpaolo's Bid for Monte dei Paschi	DJ
09:54pm	Antitrust opens probe into Intesa-MPS tender offer over competition risks	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,085	37,978	48,222	68,693	1,02,928	1,16,942	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	13.61%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	1,02,928	1,16,942	1,16,942	1,16,942
Change	-	-13.85%	26.98%	42.45%	49.84%	13.61%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	11.3x	10.3x	9.5x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.82x	1.76x	1.7x
PEG	-	1.99x	0.1x	0.6x	1.1x	0.9x	1.07x	1.18x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	4.03x	3.9x	3.77x
EV / Revenue	0x	0x	0x	0x	0x	4.03x	3.9x	3.77x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.63x	6.32x	5.99x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4496	0.5287	0.5635
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.7%	7.88%	8.4%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5959	0.6535	0.7062
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.4%	80.9%	79.8%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,995	29,987	30,983
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,641	18,516	19,518
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,304	11,080	11,725
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.711	6.711	6.711
Nbr of stocks (in thousands)	1,93,86,670	1,82,75,995	1,82,41,724	1,77,82,179	1,73,83,618	1,74,25,405	-	-
Announcement Date	04/02/22	03/02/23	06/02/24	04/02/25	02/02/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	13.87x	-	-	1.8%	93TCr
BANK OF AMERICA CORPORATION	12.74x	-	-	2.01%	42TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.34x	-	-	4.88%	41TCr
HSBC HOLDINGS PLC	12.67x	-	-	4.12%	35TCr
CHINA CONSTRUCTION BANK CORPORATION	6.38x	-	-	4.83%	34TCr
BANK OF CHINA LIMITED	6.8x	-	-	4.66%	30TCr
ROYAL BANK OF CANADA	17.57x	-	-	2.4%	28TCr
WELLS FARGO & COMPANY	12.14x	-	-	2.15%	27TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.87x	-	-	2.65%	27TCr
Average	11.49x			3.28%	39.76TCr
Weighted average by Cap.	11.68x			3.08%