Company Valuation: Aegon Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 8,056 6,538 8,826 9,411 8,212 10,221 10,221 -
Change - -18.84% 34.98% 6.62% -12.73% 24.45% 0% -
Enterprise Value (EV) 1 7,443 -1,834 13,792 12,350 8,738 21,880 12,158 12,158
Change - -124.63% -852.2% -10.46% -29.24% 150.38% -44.43% 0%
P/E ratio 5.28x 162x 5.49x -3.79x -43.7x 16.5x 7.88x 7.17x
PBR 0.36x 0.29x 0.37x 0.83x 1.23x 1.45x 1.38x 1.24x
PEG - -1.7x 0x 0x 0.5x -0x 0x 0.73x
Capitalization / Revenue 0.44x 0.41x 0.57x 0.64x - 1.1x 1.08x 1.06x
EV / Revenue 0.41x -0.11x 0.89x 0.84x - 2.36x 1.28x 1.26x
EV / EBITDA - - - - - - - -
EV / EBIT 3.77x -1.06x 7.24x 6.44x 5.83x 13.4x 6.69x 6.35x
EV / FCF 1.03x -3.8x 18.9x 15.8x 12.2x 29.3x 14.9x 13.4x
FCF Yield 96.7% -26.3% 5.29% 6.32% 8.18% 3.41% 6.71% 7.45%
Dividend per Share 2 0.31 0.12 0.17 0.23 0.3 0.3509 0.4009 0.4355
Rate of return 7.62% 3.71% 3.87% 4.85% 5.72% 5.46% 6.24% 6.77%
EPS 2 0.77 0.02 0.8 -1.25 -0.12 0.3905 0.8156 0.896
Distribution rate 40.3% 600% 21.3% -18.4% -250% 89.8% 49.2% 48.6%
Net sales 1 18,138 16,099 15,444 14,761 - 9,272 9,470 9,656
EBITDA - - - - - - - -
EBIT 1 1,973 1,729 1,906 1,918 1,498 1,631 1,817 1,914
Net income 1 1,528 55 1,651 -2,533 -247 750.9 1,338 1,404
Net Debt 1 -613 -8,372 4,966 2,939 526 11,659 1,938 1,938
Reference price 2 4.067 3.235 4.393 4.738 5.248 6.428 6.428 6.428
Nbr of stocks (in thousands) 1,980,832 2,021,164 2,009,073 1,986,185 1,564,872 1,590,023 1,590,023 -
Announcement Date 2/13/20 2/11/21 2/9/22 2/9/23 3/1/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
16.46x2.36x - 5.46% 10.57B
6.78x4.99x - 4.96% 116B
10.87x0.88x - 5.69% 83.57B
13.44x - - 2.6% 57.32B
13.15x2.94x10.28x1.95% 56.64B
14.58x - - 3.81% 50.99B
12.97x0.95x - 4.38% 50.31B
10.13x0.88x - 4.66% 39.59B
6.97x0.74x - 3.48% 38.53B
12.93x - - 3.89% 33.5B
Average 11.83x 1.96x 10.28x percentage-no-prefix 53.71B
Weighted average by Cap. 10.95x 2.42x 10.28x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield