Valuation Bankinter, S.A. London S.E.

Stocks

Real-time Estimate Tradegate 13:40:56 08/09/2026 +04			5-day change	1st Jan Change
16.78 ^EUR	-0.68%		+1.08%	+20.39%

11:12am	Tension in Hormuz and inflation fears put the IBEX 35's 20,000-point level on the line	RE
09-07	The IBEX 35 starts the week little changed, with its focus on inflation	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,051	5,633	5,209	6,866	12,721	15,134	-	-
Change	-	39.03%	-7.53%	31.82%	85.28%	18.97%	-	-
Enterprise Value (EV)	4,051	5,633	5,209	6,866	12,721	15,134	15,134	15,134
Change	-	39.03%	-7.53%	31.82%	85.28%	18.97%	0%	0%
P/E	3.09x	10.3x	6.37x	7.42x	12.1x	12.6x	11.4x	10.7x
PBR	0.84x	1.15x	0.98x	1.17x	1.98x	2.17x	2x	1.83x
PEG	-	-0.2x	0.1x	0.6x	0.9x	0.9x	1.1x	1.58x
Capitalization / Revenue	2.18x	2.7x	1.96x	2.37x	4.17x	4.61x	4.31x	4.08x
EV / Revenue	0x	0x	0x	0x	0x	4.61x	4.31x	4.08x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.03x	6.47x	6.09x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.23	0.28	0.45	0.51	0.57	0.6721	0.7417	0.793
Rate of return	5.1%	4.47%	7.76%	6.68%	4.03%	3.99%	4.4%	4.71%
EPS ²	1.46	0.61	0.91	1.03	1.17	1.338	1.473	1.573
Distribution rate	15.8%	45.9%	49.5%	49.5%	48.7%	50.2%	50.3%	50.4%
Net sales ¹	1,855	2,084	2,661	2,901	3,047	3,281	3,515	3,708
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,002	1,166	1,667	1,848	1,947	2,152	2,339	2,485
Net income ¹	1,333	560	845	953	1,090	1,212	1,329	1,417
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	4.51	6.27	5.80	7.64	14.16	16.84	16.84	16.84
Nbr of stocks (in thousands)	898,511	898,638	898,637	898,646	898,677	898,685	-	-
Announcement Date	20/01/22	19/01/23	25/01/24	23/01/25	21/01/26	-	-	-

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.	14.19x	-	-	1.76%	953B
BANK OF AMERICA CORPORATION	13.4x	-	-	1.9%	438B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.25x	-	-	4.99%	403B
HSBC HOLDINGS PLC	13.08x	-	-	3.99%	366B
CHINA CONSTRUCTION BANK CORPORATION	6.16x	-	-	5.01%	326B
BANK OF CHINA LIMITED	6.65x	-	-	4.76%	292B
ROYAL BANK OF CANADA	18.07x	-	-	2.35%	292B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.87x	-	-	2.66%	271B
WELLS FARGO & COMPANY	12.32x	-	-	2.12%	272B
Average	11.66x			3.28%	401.66B
Weighted average by Cap.	11.98x			3.04%