Valuation Mediobanca S.p.A.

Equities

Real-time Borsa Italiana Other stock markets 12:38:49 15/05/2026 +04			5-day change	1st Jan Change
20.40 ^EUR	-1.78%		0.00%	+14.42%

10:36am	European markets set to open lower as inflation fears mount	AN
05-14	European markets rise following China-US summit; Stellantis gains	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,719	7,537	9,429	11,640	14,464	16,752	-	-
Change	-	-13.56%	25.11%	23.45%	24.27%	15.82%	-	-
Enterprise Value (EV)	8,719	7,537	9,429	11,640	14,464	16,752	16,752	16,752
Change	-	-13.56%	25.11%	23.45%	24.27%	15.82%	0%	0%
P/E ratio	11.1x	8.56x	9.26x	9.2x	-	12.1x	10.7x	9.79x
PBR	0.86x	0.77x	0.9x	1.14x	-	1.67x	1.67x	1.67x
PEG	-	0.6x	0.6x	0.3x	-	-	0.8x	1.04x
Capitalization / Revenue	3.32x	2.64x	2.85x	3.23x	3.95x	4.36x	4.12x	3.94x
EV / Revenue	0x	0x	0x	0x	0x	4.36x	4.12x	3.94x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	-	7.62x	7.02x	6.63x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.66	0.75	0.85	1.07	-	1.576	1.739	1.863
Rate of return	6.53%	8.35%	7.59%	7.6%	-	7.59%	8.37%	8.97%
EPS ²	0.91	1.05	1.21	1.53	-	1.71	1.939	2.121
Distribution rate	72.5%	71.4%	70.2%	69.9%	-	92.2%	89.7%	87.8%
Net sales ¹	2,628	2,851	3,304	3,607	3,660	3,844	4,063	4,254
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,390	1,539	1,891	2,065	-	2,200	2,387	2,528
Net income ¹	807.6	907	1,027	1,273	783	1,356	1,550	1,717
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	10.11	8.98	11.20	14.08	17.78	20.77	20.77	20.77
Nbr of stocks (in thousands)	862,370	838,886	841,483	826,980	813,280	806,534	-	-
Announcement Date	29/07/21	29/07/22	27/07/23	01/08/24	09/02/26	-	-	-

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.($)
MEDIOBANCA S.P.A.	12.15x	-	-	7.59%	19.55B
JPMORGAN CHASE & CO.	13.43x	-	-	2.1%	804B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.92x	-	-	5.24%	368B
BANK OF AMERICA CORPORATION	11.15x	-	-	2.36%	354B
HSBC HOLDINGS PLC	11.29x	-	-	4.59%	312B
CHINA CONSTRUCTION BANK CORPORATION	5.85x	-	-	5.22%	303B
BANK OF CHINA LIMITED	6.08x	-	-	5.14%	259B
ROYAL BANK OF CANADA	16.14x	-	-	2.66%	257B
WELLS FARGO & COMPANY	10.59x	-	-	2.55%	226B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.7x	-	-	2.63%	205B
Average	10.73x			4.01%	310.67B
Weighted average by Cap.	10.81x			3.46%