Valuation Lloyds Banking Group plc

Equities

Real-time Estimate Cboe Europe Other stock markets 04:59:13 11/12/2025 pm IST			5-day change	1st Jan Change
93.94 ^GBX	-0.95%		-3.03%	+71.64%

03:10pm	Experian on JPMorgan focus list at 'overweight'	AN
09/12	Lloyds Banking completes GBP1.7 billion share buyback	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	25,808	33,945	30,342	30,165	33,158	55,747	-	-
Change	-	31.53%	-10.61%	-0.58%	9.92%	68.12%	-	-
Enterprise Value (EV)	25,808	33,945	30,342	30,165	33,158	55,747	55,747	55,747
Change	-	31.53%	-10.61%	-0.58%	9.92%	68.12%	0%	0%
P/E ratio	30.4x	6.37x	6.31x	6.36x	8.84x	14.2x	10x	8.42x
PBR	0.52x	0.64x	0.66x	0.66x	0.75x	1.37x	1.26x	1.17x
PEG	-	0x	-1.58x	1.53x	-0.5x	1.82x	0.2x	0.4x
Capitalization / Revenue	1.69x	2.09x	1.65x	1.6x	1.8x	2.83x	2.62x	2.48x
EV / Revenue	0x	0x	0x	0x	0x	2.83x	2.62x	2.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.28x	5.75x	5.22x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0057	0.02	0.024	0.0276	0.0317	0.036	0.0416	0.0486
Rate of return	1.56%	4.18%	5.29%	5.78%	5.79%	3.79%	4.39%	5.13%
EPS ²	0.012	0.075	0.072	0.075	0.062	0.0668	0.0946	0.1127
Distribution rate	47.5%	26.7%	33.3%	36.8%	51.1%	53.8%	44%	43.1%
Net sales ¹	15,288	16,223	18,421	18,888	18,442	19,676	21,276	22,501
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	6,440	6,833	8,958	8,117	6,776	7,655	9,687	10,670
Net income ¹	1,318	5,784	5,459	5,460	4,421	4,106	5,617	6,298
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.3644	0.4780	0.4541	0.4771	0.5478	0.9484	0.9484	0.9484
Nbr of stocks (in thousands)	7,08,23,910	7,10,14,218	6,68,17,904	6,32,25,307	6,05,30,039	5,87,79,578	-	-
Announcement Date	24/02/21	24/02/22	22/02/23	22/02/24	20/02/25	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LLOYDS BANKING GROUP PLC	14.19x	-	-	3.79%	7.43TCr
JPMORGAN CHASE & CO.	15.24x	-	-	1.87%	84TCr
BANK OF AMERICA CORPORATION	14.13x	-	-	2.01%	39TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.54x	-	-	5.61%	37TCr
WELLS FARGO & COMPANY	14.33x	-	-	1.88%	28TCr
CHINA CONSTRUCTION BANK CORPORATION	5.34x	-	-	5.58%	26TCr
BANK OF CHINA LIMITED	5.51x	-	-	5.58%	24TCr
HSBC HOLDINGS PLC	12.5x	-	-	4.82%	25TCr
ROYAL BANK OF CANADA	14.98x	-	-	2.93%	23TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.26x	-	-	2.99%	18TCr
Average	11.50x			3.7%	31.34TCr
Weighted average by Cap.	11.92x			3.35%