Valuation Swedbank AB London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:25:00 17/07/2026 +04			5-day change	1st Jan Change
357.25 ^SEK	-3.65%		-3.11%	+11.26%

07:39pm	Choppy session on the Stockholm exchange on earnings-heavy Friday, OMXS30 index down 0.1 percent	FW
05:28pm	SEB raises Swedbank price target to 420 kronor (410), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204,213	199,120	228,671	245,657	360,989	404,088	-	-
Change	-	-2.49%	14.84%	7.43%	46.95%	11.94%	-	-
Enterprise Value (EV)	204,213	199,120	228,671	245,657	360,989	404,088	404,088	404,088
Change	-	-2.49%	14.84%	7.43%	46.95%	11.94%	0%	0%
P/E	9.81x	9.13x	6.72x	7.07x	11.1x	13.4x	12.1x	11.4x
PBR	1.26x	1.13x	1.15x	1.12x	1.6x	1.82x	1.77x	1.7x
PEG	-	1.95x	0.1x	3.63x	-1.82x	-1.79x	1.1x	2.08x
Capitalization / Revenue	4.36x	3.74x	3.13x	3.32x	5.25x	5.69x	5.44x	5.22x
EV / Revenue	0x	0x	0x	0x	0x	5.69x	5.44x	5.22x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.84x	8.97x	8.48x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.25	9.75	15.15	21.7	20.45	25.14	24.51	25.12
Rate of return	5.08%	5.5%	7.45%	9.94%	6.37%	6.99%	6.81%	6.99%
EPS ²	18.56	19.43	30.27	30.86	28.98	26.8	29.8	31.44
Distribution rate	49.8%	50.2%	50%	70.3%	70.6%	93.8%	82.2%	79.9%
Net sales ¹	46,890	53,221	73,057	74,104	68,736	71,022	74,332	77,387
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	26,043	31,806	48,957	48,728	44,203	41,048	45,038	47,637
Net income ¹	20,871	21,877	34,128	34,869	32,759	30,474	33,563	35,189
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	182.10	177.30	203.30	218.30	321.10	359.60	359.60	359.60
Nbr of stocks (in thousands)	1,121,434	1,123,071	1,124,796	1,125,318	1,124,226	1,123,715	-	-
Announcement Date	02/02/22	31/01/23	24/01/24	23/01/25	29/01/26	-	-	-

¹SEK in Million²SEK

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.	13.65x	-	-	1.84%	912B
BANK OF AMERICA CORPORATION	13.21x	-	-	1.93%	432B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.77x	-	-	5.37%	370B
HSBC HOLDINGS PLC	12.43x	-	-	4.15%	345B
ROYAL BANK OF CANADA	19.09x	-	-	2.23%	300B
CHINA CONSTRUCTION BANK CORPORATION	5.37x	-	-	5.68%	282B
WELLS FARGO & COMPANY	12.18x	-	-	2.15%	267B
BANK OF CHINA LIMITED	5.83x	-	-	5.37%	259B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.78x	-	-	2.67%	251B
Average	11.37x			3.49%	379.79B
Weighted average by Cap.	11.79x			3.17%