Valuation JP Morgan Chase & Company Cinnober Boat

Stocks

Delayed Cinnober Boat			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07:05pm	US Treasury's Bessent and China's He launch talks on AI, trade and critical minerals	RE
09:01am	US Treasury's Bessent and China's He launch talks on AI, trade and critical minerals	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	467,966	393,343	491,761	674,865	877,167	929,488	-	-
Change	-	-15.95%	25.02%	37.23%	29.98%	5.96%	-	-
Enterprise Value (EV)	467,966	393,343	491,761	674,865	877,167	929,488	929,488	929,488
Change	-	-15.95%	25.02%	37.23%	29.98%	5.96%	0%	0%
P/E	10.3x	11.1x	10.5x	12.1x	16.1x	13.8x	14x	12.8x
PBR	1.8x	1.49x	1.63x	2.07x	2.54x	2.54x	2.35x	2.2x
PEG	-	-0.5x	0.3x	0.6x	11.78x	0.5x	-16.52x	1.44x
Capitalization / Revenue	3.85x	3.06x	3.11x	3.8x	4.81x	4.47x	4.36x	4.19x
EV / Revenue	0x	0x	0x	0x	0x	4.47x	4.36x	4.19x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.32x	9.25x	8.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.8	4	4.1	4.8	5.8	6.307	6.908	7.432
Rate of return	2.4%	2.98%	2.41%	2%	1.8%	1.8%	1.98%	2.13%
EPS ²	15.36	12.09	16.23	19.75	20.02	25.25	25.03	27.26
Distribution rate	24.7%	33.1%	25.3%	24.3%	29%	25%	27.6%	27.3%
Net sales ¹	121,649	128,695	158,104	177,556	182,447	207,911	213,427	221,707
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	50,306	52,555	70,932	85,759	86,807	99,716	100,522	105,682
Net income ¹	46,503	35,892	47,760	56,868	55,681	67,539	65,358	68,385
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	158.35	134.10	170.10	239.71	322.22	349.67	349.67	349.67
Nbr of stocks (in thousands)	2,955,266	2,933,205	2,891,008	2,815,340	2,722,262	2,658,186	-	-
Announcement Date	14/01/22	13/01/23	12/01/24	15/01/25	13/01/26	-	-	-

¹USD in Million²USD

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.	13.85x	-	-	1.8%	929B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.2x	-	-	4.99%	408B
BANK OF AMERICA CORPORATION	12.38x	-	-	2.07%	404B
HSBC HOLDINGS PLC	12.37x	-	-	4.22%	346B
CHINA CONSTRUCTION BANK CORPORATION	6.16x	-	-	5%	328B
BANK OF CHINA LIMITED	6.68x	-	-	4.74%	297B
ROYAL BANK OF CANADA	17.53x	-	-	2.4%	281B
WELLS FARGO & COMPANY	11.78x	-	-	2.21%	260B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.47x	-	-	2.72%	260B
Average	11.27x			3.35%	390.33B
Weighted average by Cap.	11.51x			3.13%