Valuation Swedbank AB

Stocks

Real-time Estimate Cboe Europe 05:48:32 07/10/2026 pm IST			5-day change	1st Jan Change
403.60 ^SEK	-1.44%		-0.98%	+25.66%

02:37pm	Jefferies raises target prices for Nordic banks, but only Nordea gets a buy rating	FW
02:21pm	Jefferies raises price target for Swedbank to SEK 395 (360), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,04,213	1,99,120	2,28,671	2,45,657	3,60,989	4,60,161	-	-
Change	-	-2.49%	14.84%	7.43%	46.95%	27.47%	-	-
Enterprise Value (EV)	2,04,213	1,99,120	2,28,671	2,45,657	3,60,989	4,60,161	4,60,161	4,60,161
Change	-	-2.49%	14.84%	7.43%	46.95%	27.47%	0%	0%
P/E	9.81x	9.13x	6.72x	7.07x	11.1x	15.1x	13.1x	12.3x
PBR	1.26x	1.13x	1.15x	1.12x	1.6x	2.05x	1.98x	1.9x
PEG	-	1.95x	0.1x	3.63x	-1.82x	-2.39x	0.9x	1.84x
Capitalization / Revenue	4.36x	3.74x	3.13x	3.32x	5.25x	6.4x	6.02x	5.75x
EV / Revenue	0x	0x	0x	0x	0x	6.4x	6.02x	5.75x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.8x	9.39x	8.78x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.25	9.75	15.15	21.7	20.45	24.25	25.86	26.85
Rate of return	5.08%	5.5%	7.45%	9.94%	6.37%	5.92%	6.31%	6.56%
EPS ²	18.56	19.43	30.27	30.86	28.98	27.15	31.21	33.3
Distribution rate	49.8%	50.2%	50%	70.3%	70.6%	89.3%	82.8%	80.6%
Net sales ¹	46,890	53,221	73,057	74,104	68,736	71,878	76,379	80,075
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	26,043	31,806	48,957	48,728	44,203	42,689	49,007	52,409
Net income ¹	20,871	21,877	34,128	34,869	32,759	30,599	34,985	37,575
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	182.10	177.30	203.30	218.30	321.10	409.50	409.50	409.50
Nbr of stocks (in thousands)	11,21,434	11,23,071	11,24,796	11,25,318	11,24,226	11,23,715	-	-
Announcement Date	02/02/22	31/01/23	24/01/24	23/01/25	29/01/26	-	-	-

¹SEK in Million²SEK

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.($)
SWEDBANK AB	15.08x	-	-	5.92%	4.61TCr
JPMORGAN CHASE & CO.	13.08x	-	-	1.92%	88TCr
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.95%	42TCr
BANK OF AMERICA CORPORATION	11.79x	-	-	2.21%	38TCr
AGRICULTURAL BANK OF CHINA LIMITED	6.68x	-	-	4.76%	36TCr
HSBC HOLDINGS PLC	11.99x	-	-	4.36%	33TCr
CHINA CONSTRUCTION BANK CORPORATION	6.2x	-	-	4.98%	33TCr
BANK OF CHINA LIMITED	6.81x	-	-	4.67%	30TCr
ROYAL BANK OF CANADA	17.2x	-	-	2.45%	27TCr
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.43x	-	-	2.73%	26TCr
Average	10.95x			3.89%	35.81TCr
Weighted average by Cap.	10.68x			3.48%