Valuation Commerzbank LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 17:44:06 02/07/2026 +04			5-day change	1st Jan Change
38.00 ^EUR	+341.21%		0.00%	-

05:39pm	Merz's reforms have potential - eventually - to boost German growth	RE
01:43pm	UBS lowers 2026-2027 oil price forecasts as Hormuz flows recover	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,377	11,066	13,345	18,629	39,584	40,143	-	-
Change	-	32.1%	20.59%	39.6%	112.49%	1.41%	-	-
Enterprise Value (EV)	8,377	11,066	13,345	18,629	39,584	40,143	40,143	40,143
Change	-	32.1%	20.59%	39.6%	112.49%	1.41%	0%	0%
P/E	29.1x	-	6.6x	7.56x	17.5x	12.3x	9.96x	8.13x
PBR	0.33x	-	0.48x	0.6x	1.31x	1.28x	1.21x	1.14x
PEG	-	-	-	0.3x	-18.2x	0.3x	0.4x	0.4x
Capitalization / Revenue	0.99x	1.17x	1.28x	1.68x	3.25x	3.03x	2.82x	2.64x
EV / Revenue	0x	0x	0x	0x	0x	3.03x	2.82x	2.64x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.43x	5.6x	5.06x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.35	0.65	1.1	1.471	1.837	2.281
Rate of return	-	-	3.25%	4.13%	3.05%	3.96%	4.95%	6.14%
EPS ²	0.23	-	1.63	2.08	2.06	3.023	3.73	4.569
Distribution rate	-	-	21.5%	31.3%	53.4%	48.7%	49.3%	49.9%
Net sales ¹	8,459	9,461	10,461	11,106	12,171	13,253	14,240	15,193
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,753	2,975	4,039	4,580	5,231	6,245	7,168	7,936
Net income ¹	430	1,435	2,224	2,677	2,625	3,269	3,875	4,536
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.69	8.84	10.76	15.72	36.10	37.14	37.14	37.14
Nbr of stocks (in thousands)	1,252,358	1,252,358	1,240,223	1,184,669	1,096,524	1,080,847	-	-
Announcement Date	17/02/22	16/02/23	15/02/24	13/02/25	11/02/26	-	-	-

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.($)
JPMORGAN CHASE & CO.	14.77x	-	-	1.89%	895B
BANK OF AMERICA CORPORATION	13.02x	-	-	2.02%	414B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.4x	-	-	5.74%	351B
HSBC HOLDINGS PLC	11.76x	-	-	4.38%	328B
ROYAL BANK OF CANADA	18.49x	-	-	2.31%	287B
CHINA CONSTRUCTION BANK CORPORATION	5.31x	-	-	5.74%	277B
BANK OF CHINA LIMITED	5.71x	-	-	5.45%	252B
WELLS FARGO & COMPANY	12.27x	-	-	2.19%	263B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	16.59x	-	-	2.33%	225B
Average	11.48x			3.56%	365.87B
Weighted average by Cap.	12.01x			3.25%