Valuation AXA

Stocks

Market Closed - Euronext Paris 00:55:00 31/10/2026 HKT			5-day change	1st Jan Change
42.60 ^EUR	-0.30%		+2.13%	+4.00%

10-31	AXA : Jefferies reaffirms its Buy rating	ZD
10-31	Axa: Subscription Prices for 2026 Employee Share Ownership Plan Unveiled

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	62,576	62,187	64,437	72,930	83,440	86,191	-	-
Change	-	-0.62%	3.62%	13.18%	14.41%	3.3%	-	-
Enterprise Value (EV) ¹	59,292	94,301	96,039	113,315	118,464	101,791	101,791	101,791
Change	-	59.04%	1.84%	17.99%	4.54%	-14.07%	0%	0%
P/E	8.82x	9.21x	9.42x	9.81x	9.04x	10.4x	9.41x	8.73x
PBR	0.96x	1.49x	1.3x	1.4x	1.71x	1.78x	1.69x	1.64x
PEG	-	-1.95x	0.9x	0.8x	0.3x	-1.13x	0.9x	1.12x
Capitalization / Revenue	0.63x	0.61x	0.77x	0.84x	0.92x	0.76x	0.72x	0.69x
EV / Revenue	0.59x	0.92x	1.15x	1.3x	1.3x	0.9x	0.85x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	6.23x	10.1x	10.4x	10.9x	11.4x	8.83x	8.22x	7.75x
EV / FCF	9.6x	12.5x	16x	9.45x	5.4x	14.9x	14.2x	11.4x
FCF Yield	10.4%	7.98%	6.26%	10.6%	18.5%	6.69%	7.05%	8.74%
Dividend per Share ²	1.54	1.7	1.98	2.15	2.32	2.51	2.706	2.91
Rate of return	5.88%	6.52%	6.71%	6.26%	5.66%	5.89%	6.35%	6.83%
EPS ²	2.97	2.83	3.13	3.5	4.53	4.113	4.526	4.878
Distribution rate	51.9%	60.1%	63.3%	61.4%	51.2%	61%	59.8%	59.7%
Net sales ¹	99,931	102,345	83,627	87,303	91,139	113,364	119,540	125,736
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,514	9,329	9,218	10,412	10,368	11,522	12,384	13,133
Net income ¹	7,294	6,675	7,189	7,886	9,797	8,405	9,007	9,502
Net Debt ¹	-3,284	32,114	31,602	40,385	35,024	15,600	15,600	15,600
Reference price ²	26.18	26.06	29.49	34.32	40.96	42.60	42.60	42.60
Nbr of stocks (in thousands)	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,023,267	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	27/2/25	26/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AXA	10.39x	0.9x	-	5.87%	96.52B
ALLIANZ SE	14.35x	-	-	4.22%	184B
CHUBB LIMITED	12.91x	3.16x	11.12x	1.1%	138B
ZURICH INSURANCE GROUP LTD	15.8x	1.88x	-	5.17%	114B
MARSH & MCLENNAN COMPANIES	22.9x	3.88x	13.74x	1.9%	93.69B
AON PLC	22.91x	4.85x	13.84x	0.99%	68.24B
ARTHUR J. GALLAGHER & CO.	34.72x	4.83x	14.91x	1.04%	68.75B
TALANX AG	11.42x	0.71x	-	3.49%	36.59B
HARTFORD FINANCIAL SERVICES GROUP (THE), INC.	8.92x	1.39x	-	1.86%	35.31B
WILLIS TOWERS WATSON PUBLIC LIMITED COMPANY	19.32x	3.27x	11.69x	1.18%	29.79B
Average	17.36x	2.76x	13.06x	2.68%	86.46B
Weighted average by Cap.	16.91x	2.84x	12.89x	3.04%