Valuation INT SANPAOLO RISP Borsa Italiana

Stocks

Delayed Borsa Italiana Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-3.84%	-

08-02	Italian Government to Sell Remaining Stake in Monte dei Paschi Amid Intesa Bid	MT
08-01	Italy's BPM ends Monte dei Paschi merger effort after Credit Agricole rejects plan	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	44,085	37,978	48,222	68,693	102,928	113,467	-	-
Change	-	-13.85%	26.98%	42.45%	49.84%	10.24%	-	-
Enterprise Value (EV)	44,085	37,978	48,222	68,693	102,928	113,467	113,467	113,467
Change	-	-13.85%	26.98%	42.45%	49.84%	10.24%	0%	0%
P/E	10.3x	9.03x	6.29x	8.05x	11.2x	11.2x	10.2x	9.44x
PBR	0.69x	0.64x	0.78x	1.05x	1.6x	1.77x	1.73x	1.68x
PEG	-	1.99x	0.1x	0.6x	1.1x	1.1x	1.07x	1.17x
Capitalization / Revenue	2.11x	1.77x	1.92x	2.53x	3.77x	3.96x	3.83x	3.72x
EV / Revenue	0x	0x	0x	0x	0x	3.96x	3.83x	3.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.46x	6.23x	5.92x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.151	0.161	0.296	0.341	0.375	0.4418	0.5124	0.5492
Rate of return	6.64%	7.75%	11.2%	8.83%	6.33%	6.76%	7.84%	8.4%
EPS ²	0.22	0.23	0.42	0.48	0.53	0.5853	0.641	0.6926
Distribution rate	68.6%	70%	70.5%	71%	70.8%	75.5%	79.9%	79.3%
Net sales ¹	20,918	21,470	25,138	27,107	27,270	28,646	29,597	30,529
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,956	10,536	13,809	15,537	15,770	17,554	18,209	19,152
Net income ¹	4,185	4,354	7,724	8,666	9,321	10,142	10,852	11,490
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	2.274	2.078	2.644	3.863	5.921	6.539	6.539	6.539
Nbr of stocks (in thousands)	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	17,352,350	-	-
Announcement Date	04/02/22	03/02/23	06/02/24	04/02/25	02/02/26	-	-	-

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.	13.92x	-	-	1.79%	935B
BANK OF AMERICA CORPORATION	13.25x	-	-	1.91%	433B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.27x	-	-	4.94%	402B
HSBC HOLDINGS PLC	13.14x	-	-	3.96%	364B
CHINA CONSTRUCTION BANK CORPORATION	6.02x	-	-	5.07%	316B
ROYAL BANK OF CANADA	18.47x	-	-	2.31%	291B
BANK OF CHINA LIMITED	6.31x	-	-	4.99%	273B
WELLS FARGO & COMPANY	11.88x	-	-	2.21%	261B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.54x	-	-	2.72%	252B
Average	11.53x			3.32%	391.96B
Weighted average by Cap.	11.86x			3.07%