|
Market Closed -
Xetra
23:35:45 17/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 92.10 EUR | +1.54% |
|
-3.00% | +30.08% |
| 09-18 | Amundi S.A. completed the acquisition of 9.9% stake in ICG plc for approximately ?620 million. | CI |
| 09-17 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Amundi
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,686 | 10,791 | 12,526 | 13,126 | 14,386 | 18,596 | - | - |
| Change | - | -26.52% | 16.08% | 4.79% | 9.6% | 29.26% | - | - |
| Enterprise Value (EV) 1 | 15,857 | 10,791 | 13,903 | 13,789 | 14,212 | 17,252 | 16,773 | 16,279 |
| Change | - | -31.95% | 28.84% | -0.82% | 3.07% | 21.39% | -2.78% | -2.94% |
| P/E | 10.7x | 10x | 10.8x | 10.1x | 9.12x | 11.5x | 12.6x | 12.2x |
| PBR | 1.38x | - | 1.1x | 1.09x | 1.14x | 1.42x | 1.38x | 1.32x |
| PEG | - | -0.5x | 1.33x | 0.9x | 0.4x | 2.84x | -1.41x | 4.05x |
| Capitalization / Revenue | 4.58x | 3.44x | 3.91x | 3.75x | 4.21x | 5.06x | 5.07x | 4.96x |
| EV / Revenue | 4.95x | 3.44x | 4.34x | 3.94x | 4.16x | 4.7x | 4.57x | 4.34x |
| EV / EBITDA | 9.51x | - | - | 7.91x | 9.32x | 9.19x | 8.98x | 8.61x |
| EV / EBIT | 9.49x | 7.36x | 9.28x | 8.31x | 8.69x | 9.53x | 9.46x | 9.04x |
| EV / FCF | 8.31x | - | 9.33x | 9.06x | 8.23x | 12.4x | 10.6x | 10.4x |
| FCF Yield | 12% | - | 10.7% | 11% | 12.2% | 8.04% | 9.41% | 9.66% |
| Dividend per Share 2 | 4.1 | 4.1 | 4.1 | 4.25 | 4.25 | 4.97 | 5.135 | 5.253 |
| Rate of return | 5.65% | 7.74% | 6.66% | 6.62% | 6.02% | 5.39% | 5.57% | 5.69% |
| EPS 2 | 6.75 | 5.28 | 5.71 | 6.37 | 7.74 | 8.054 | 7.332 | 7.554 |
| Distribution rate | 60.7% | 77.7% | 71.8% | 66.7% | 54.9% | 61.7% | 70% | 69.5% |
| Net sales 1 | 3,204 | 3,137 | 3,204 | 3,497 | 3,417 | 3,674 | 3,668 | 3,752 |
| EBITDA 1 | 1,667 | - | - | 1,743 | 1,525 | 1,877 | 1,868 | 1,890 |
| EBIT 1 | 1,670 | 1,466 | 1,498 | 1,660 | 1,636 | 1,811 | 1,774 | 1,802 |
| Net income 1 | 1,369 | 1,074 | 1,165 | 1,305 | 1,592 | 1,645 | 1,481 | 1,521 |
| Net Debt 1 | 1,170 | - | 1,376 | 662.9 | -173.8 | -1,344 | -1,823 | -2,317 |
| Reference price 2 | 72.55 | 53.00 | 61.60 | 64.20 | 70.60 | 92.25 | 92.25 | 92.25 |
| Nbr of stocks (in thousands) | 202,433 | 203,604 | 203,350 | 204,461 | 203,768 | 201,581 | - | - |
| Announcement Date | 9/2/22 | 8/2/23 | 7/2/24 | 4/2/25 | 3/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.52x | 7.16x | 13.65x | 4.18% | 98.75B | |
| 25.97x | 13.06x | 19.57x | 0.81% | 86.93B | |
| 21.22x | 6.03x | 16.76x | 4.36% | 28.25B | |
| 11.27x | 4.61x | 9.03x | 5.48% | 21.11B | |
| 16.48x | 1.83x | 6.57x | 4.03% | 16.62B | |
| 13.12x | 3.82x | 11.5x | 3.51% | 14.26B | |
| 14.75x | 9.46x | - | 9.91% | 13.91B | |
| 31.07x | 18.18x | 25.39x | - | 11.26B | |
| Average | 19.30x | 8.02x | 14.64x | 4.61% | 36.39B | |
| Weighted average by Cap. | 21.08x | 8.69x | 15.42x | 3.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMUN Stock
- ANI Stock
- Valuation Amundi
Select your edition
All financial news and data tailored to specific country editions
