Company Valuation: Manulife Financial Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 46,837 45,278 52,881 76,341 83,591 90,120 - -
Change - -3.33% 16.79% 44.36% 9.5% 7.81% - -
Enterprise Value (EV) 46,837 32,359 45,281 76,341 83,591 90,120 90,120 90,120
Change - -30.91% 39.93% 68.59% 9.5% 7.81% 0% 0%
P/E ratio 6.81x 6.56x 11.2x 15.5x 16.2x 13.6x 11.1x 11.6x
PBR 0.9x 0.91x 1.31x 1.72x 1.92x 1.95x 1.74x 1.32x
PEG - 1.66x -0.4x 1.76x 2x 0.5x 0.5x -2.97x
Capitalization / Revenue 0.76x 2.64x 1.08x 1.43x 1.37x 1.57x 1.7x 1.6x
EV / Revenue 0x 0x 0x 0x 0x 1.57x 1.7x 1.6x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.12 1.32 1.46 1.6 1.76 1.938 2.018 1.9
Rate of return 4.65% 5.47% 4.99% 3.62% 3.53% 3.59% 3.74% 3.52%
EPS 2 3.54 3.68 2.61 2.84 3.07 3.977 4.86 4.67
Distribution rate 31.6% 35.9% 55.9% 56.3% 57.3% 48.7% 41.5% 40.7%
Net sales 1 61,821 17,147 48,739 53,291 60,964 57,544 53,029 56,310
EBITDA - - - - - - - -
EBIT 9,553 10,541 8,006 - - - - -
Net income 1 6,890 7,294 5,103 5,385 5,251 6,528 7,799 8,417
Net Debt - -12,919 -7,600 - - - - -
Reference price 2 24.11 24.15 29.28 44.16 49.84 54.00 54.00 54.00
Nbr of stocks (in thousands) 1,942,637 1,874,847 1,806,039 1,728,735 1,677,181 1,668,891 - -
Announcement Date 9/2/22 15/2/23 14/2/24 19/2/25 11/2/26 - - -
1CAD in Million2CAD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.58x - - 3.59% 64.72B
6.68x4.96x - 5.39% 138B
13.05x - - 2.87% 97.72B
9.58x0.87x - 6.28% 93.8B
12.41x0.96x - 4.63% 67.04B
16.34x3.2x - 2.07% 60.18B
9.84x - - 2.77% 54.36B
15.36x - - 3.27% 52.8B
26.39x - - 1.66% 47.62B
12.21x - - 4.08% 46.46B
Average 13.54x 2.50x 3.66% 72.3B
Weighted average by Cap. 12.39x 2.85x 3.98%

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

  1. Stock Market
  2. Equities
  3. MFC Stock
  4. Valuation Manulife Financial Corporation