Valuation Amundi Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 11:29:54 06/08/2026 +04			5-day change	1st Jan Change
96.48 ^EUR	+0.65%		+8.61%	+37.03%

08:01am	Emerging markets get a hard lesson in tech hype	RE
08-04	Leonardo tops the MIB, leading Europe higher	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,686	10,791	12,526	13,126	14,386	19,513	-	-
Change	-	-26.52%	16.08%	4.79%	9.6%	35.64%	-	-
Enterprise Value (EV) ¹	15,857	10,791	13,903	13,789	14,212	18,169	17,690	17,196
Change	-	-31.95%	28.84%	-0.82%	3.07%	27.84%	-2.64%	-2.79%
P/E	10.7x	10x	10.8x	10.1x	9.12x	12.1x	13x	12.6x
PBR	1.38x	-	1.1x	1.09x	1.14x	1.49x	1.44x	1.39x
PEG	-	-0.5x	1.33x	0.9x	0.4x	3.5x	-1.85x	4.36x
Capitalization / Revenue	4.58x	3.44x	3.91x	3.75x	4.21x	5.35x	5.36x	5.25x
EV / Revenue	4.95x	3.44x	4.34x	3.94x	4.16x	4.98x	4.86x	4.63x
EV / EBITDA	9.51x	-	-	7.91x	9.32x	9.83x	9.62x	9.23x
EV / EBIT	9.49x	7.36x	9.28x	8.31x	8.69x	10.3x	10.2x	9.75x
EV / FCF	8.31x	-	9.33x	9.06x	8.23x	13.1x	11.2x	10.9x
FCF Yield	12%	-	10.7%	11%	12.2%	7.63%	8.93%	9.14%
Dividend per Share ²	4.1	4.1	4.1	4.25	4.25	4.787	5.039	5.176
Rate of return	5.65%	7.74%	6.66%	6.62%	6.02%	4.95%	5.21%	5.35%
EPS ²	6.75	5.28	5.71	6.37	7.74	8.008	7.444	7.659
Distribution rate	60.7%	77.7%	71.8%	66.7%	54.9%	59.8%	67.7%	67.6%
Net sales ¹	3,204	3,137	3,204	3,497	3,417	3,650	3,638	3,716
EBITDA ¹	1,667	-	-	1,743	1,525	1,848	1,838	1,862
EBIT ¹	1,670	1,466	1,498	1,660	1,636	1,762	1,734	1,763
Net income ¹	1,369	1,074	1,165	1,305	1,592	1,634	1,507	1,546
Net Debt ¹	1,170	-	1,376	662.9	-173.8	-1,344	-1,823	-2,317
Reference price ²	72.55	53.00	61.60	64.20	70.60	96.80	96.80	96.80
Nbr of stocks (in thousands)	202,433	203,604	203,350	204,461	203,768	201,581	-	-
Announcement Date	09/02/22	08/02/23	07/02/24	04/02/25	03/02/26	-	-	-

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.($)
BLACKSTONE INC.	22.6x	7.83x	15.02x	3.79%	109B
KKR & CO. INC.	20.54x	13.81x	24.46x	0.74%	94.85B
ARES MANAGEMENT CORPORATION	23.88x	-	-	3.88%	31.52B
THE CARLYLE GROUP INC.	12.22x	5.02x	14.17x	2.82%	17.94B
FRANKLIN RESOURCES, INC.	18.42x	1.88x	7.2x	3.77%	17.74B
ARES CAPITAL CORPORATION	14.71x	9.44x	-	9.94%	13.87B
SBI FUNDS MANAGEMENT LIMITED	34.58x	19.73x	27.1x	-	12.29B
HDFC ASSET MANAGEMENT COMPANY LIMITED	33.89x	18.52x	26.87x	2.34%	11.55B
Average	22.60x	10.89x	19.14x	3.9%	38.57B
Weighted average by Cap.	21.80x	10.37x	18.92x	3%