Valuation Mediobanca S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 10:15:00 10/03/2026 pm IST			5-day change	1st Jan Change
16.16 ^EUR	0.00%		-5.50%	-9.14%

11/03	Banca Monte dei Paschi di Siena SpA to propose to next shareholders' meeting on 15 April 2026 payment of a cash dividend of EUR 0.86 per share	RE
11/03	Italy's MPS, Mediobanca boards approve terms for merger	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,478	6,988	9,213	11,376	16,059	13,143	-	-
Change	-	-17.57%	31.84%	23.47%	41.16%	-18.16%	-	-
Enterprise Value (EV)	8,478	6,988	9,213	11,376	16,059	13,143	13,143	13,143
Change	-	-17.57%	31.84%	23.47%	41.16%	-18.16%	0%	0%
P/E ratio	10.8x	7.86x	9.06x	8.95x	-	9.74x	8.42x	7.71x
PBR	0.83x	0.71x	0.88x	1.11x	-	1.3x	1.3x	1.3x
PEG	-	0.5x	0.6x	0.3x	-	-	0.5x	0.85x
Capitalization / Revenue	3.23x	2.45x	2.79x	3.15x	4.39x	3.43x	3.24x	3.11x
EV / Revenue	0x	0x	0x	0x	0x	3.43x	3.24x	3.11x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	6.08x	5.56x	5.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.66	0.75	0.85	1.07	-	1.564	1.748	1.857
Rate of return	6.7%	9.08%	7.76%	7.82%	-	9.68%	10.8%	11.5%
EPS ²	0.91	1.05	1.21	1.53	-	1.66	1.92	2.095
Distribution rate	72.5%	71.4%	70.2%	69.9%	-	94.3%	91%	88.7%
Net sales ¹	2,628	2,851	3,304	3,607	3,660	3,827	4,062	4,225
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,390	1,539	1,891	2,065	-	2,162	2,365	2,483
Net income ¹	807.6	907	1,027	1,273	783	1,345	1,553	1,700
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	9.85	8.26	10.96	13.69	19.74	16.16	16.16	16.16
Nbr of stocks (in thousands)	8,60,669	8,46,253	8,40,644	8,30,981	8,13,718	8,13,280	-	-
Announcement Date	29/07/21	29/07/22	27/07/23	01/08/24	09/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MEDIOBANCA S.P.A.	9.27x	-	-	10.17%	1.45TCr
JPMORGAN CHASE & CO.	13.32x	-	-	2.2%	78TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.59x	-	-	5.56%	35TCr
BANK OF AMERICA CORPORATION	11.05x	-	-	2.51%	34TCr
HSBC HOLDINGS PLC	10.8x	-	-	4.88%	29TCr
CHINA CONSTRUCTION BANK CORPORATION	5.43x	-	-	5.49%	27TCr
WELLS FARGO & COMPANY	11.28x	-	-	2.38%	24TCr
BANK OF CHINA LIMITED	5.4x	-	-	5.62%	23TCr
ROYAL BANK OF CANADA	14.2x	-	-	3.02%	23TCr
COMMONWEALTH BANK OF AUSTRALIA	26.03x	-	-	2.99%	20TCr
Average	11.24x			4.48%	29.51TCr
Weighted average by Cap.	11.29x			3.64%