Valuation FirstRand Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 17:48:56 09/06/2026 +04			5-day change	1st Jan Change
5.600 ^USD	-3.95%		-.--%	+8.74%

08-06	CORRECT (Aug 5): Shawbrook reiterates guidance after "strong 1st half"	AN
08-05	Shawbrook reiterates guidance after "strong first half"	AN

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	300,612	349,672	384,032	430,958	423,437	562,288	-	-
Change	-	16.32%	9.83%	12.22%	-1.75%	32.79%	-	-
Enterprise Value (EV)	300,612	349,672	384,032	430,958	423,437	562,288	562,288	562,288
Change	-	16.32%	9.83%	12.22%	-1.75%	32.79%	0%	0%
P/E	11.2x	10.7x	10.6x	11.3x	10.1x	13.8x	11.2x	9.75x
PBR	1.84x	1.98x	2.13x	2.2x	1.95x	2.46x	2.23x	2.03x
PEG	-	0.5x	1x	2.24x	1.03x	-5.93x	0.5x	0.7x
Capitalization / Revenue	2.78x	3.05x	2.91x	3.1x	2.89x	3.5x	3.34x	3.07x
EV / Revenue	0x	0x	0x	0x	0x	3.5x	3.34x	3.07x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	-	-	0x	7.6x	6.43x	5.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.63	3.42	3.84	4.15	4.66	4.89	5.88	6.522
Rate of return	4.91%	5.48%	5.61%	5.4%	6.16%	4.84%	5.82%	6.46%
EPS ²	4.769	5.843	6.487	6.814	7.479	7.305	9.051	10.36
Distribution rate	55.1%	58.5%	59.2%	60.9%	62.3%	66.9%	65%	62.9%
Net sales ¹	108,059	114,712	131,986	138,978	146,753	160,502	168,295	183,167
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	50,633	53,761	-	-	70,755	73,984	87,474	95,989
Net income ¹	26,743	33,599	36,366	38,191	41,876	42,040	55,816	60,931
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	53.59	62.37	68.50	76.90	75.69	101.03	101.03	101.03
Nbr of stocks (in thousands)	5,609,488	5,606,414	5,606,303	5,604,137	5,594,358	5,565,559	-	-
Announcement Date	16/09/21	15/09/22	14/09/23	12/09/24	11/09/25	-	-	-

¹ZAR in Million²ZAR

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.($)
JPMORGAN CHASE & CO.	14.14x	-	-	1.76%	950B
BANK OF AMERICA CORPORATION	13.5x	-	-	1.87%	442B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.96x	-	-	5.2%	380B
HSBC HOLDINGS PLC	12.71x	-	-	4.12%	354B
CHINA CONSTRUCTION BANK CORPORATION	5.73x	-	-	5.32%	301B
ROYAL BANK OF CANADA	18.54x	-	-	2.3%	294B
WELLS FARGO & COMPANY	11.95x	-	-	2.19%	264B
BANK OF CHINA LIMITED	5.98x	-	-	5.26%	260B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.45x	-	-	2.74%	254B
Average	11.44x			3.42%	388.75B
Weighted average by Cap.	11.92x			3.1%