Valuation AXA

Equities

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-01-12 am EST			After hours 01:24:37 pm
39.75 ^EUR	-0.60%		39.97	+0.55%

Jan. 07	AXA : From Sell to Buy by Deutsche Bank	ZD
Jan. 07	Deutsche Bank Resumes Coverage of AXA With a Buy Rating, Sets Target at 45 Euros

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	46,637	62,576	62,187	64,437	72,930	81,464	81,464	-
Change	-	34.18%	-0.62%	3.62%	13.18%	11.7%	0%	-
Enterprise Value (EV) ¹	90,842	59,292	94,301	96,039	113,315	96,490	96,490	96,490
Change	-	-34.73%	59.04%	1.84%	17.99%	-14.85%	0%	0%
P/E ratio	15.6x	8.82x	9.21x	9.42x	9.81x	9.09x	9.84x	9.14x
PBR	0.65x	0.96x	1.49x	1.3x	1.4x	1.77x	1.67x	1.59x
PEG	-	0x	-1.95x	0.9x	0.8x	0.4x	-1.28x	1.18x
Capitalization / Revenue	0.48x	0.63x	0.61x	0.77x	0.84x	0.75x	0.72x	0.7x
EV / Revenue	0.94x	0.59x	0.92x	1.15x	1.3x	0.89x	0.85x	0.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	21.3x	6.23x	10.1x	10.4x	10.9x	9.66x	9.36x	8.6x
EV / FCF	3.61x	9.6x	12.5x	16x	9.45x	16.1x	15.8x	15.4x
FCF Yield	27.7%	10.4%	7.98%	6.26%	10.6%	6.19%	6.34%	6.49%
Dividend per Share ²	1.43	1.54	1.7	1.98	2.15	2.323	2.488	2.667
Rate of return	7.33%	5.88%	6.52%	6.71%	6.26%	5.81%	6.22%	6.67%
EPS ²	1.25	2.97	2.83	3.13	3.5	4.4	4.062	4.376
Distribution rate	114%	51.9%	60.1%	63.3%	61.4%	52.8%	61.2%	60.9%
Net sales ¹	96,723	99,931	102,345	83,627	87,303	109,014	113,726	116,286
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,264	9,514	9,329	9,218	10,412	9,989	10,310	11,220
Net income ¹	3,164	7,294	6,675	7,189	7,886	9,387	8,395	8,807
Net Debt ¹	44,205	-3,284	32,114	31,602	40,385	15,026	15,026	15,026
Reference price ²	19.51	26.18	26.06	29.49	34.32	39.99	39.99	39.99
Nbr of stocks (in thousands)	2,390,174	2,389,774	2,386,757	2,185,051	2,124,998	2,037,115	2,037,115	-
Announcement Date	2/25/21	2/24/22	2/23/23	2/22/24	2/27/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AXA	9.09x	0.89x	-	5.81%	94.76B
PING AN INSURANCE (GROUP) COMPANY OF CHINA, LTD.	8.65x	5.33x	-	3.97%	172B
MANULIFE FINANCIAL CORPORATION	15.6x	-	-	3.39%	62.92B
GENERALI	12.56x	0.95x	-	4.52%	61.5B
CHINA PACIFIC INSURANCE (GROUP) CO., LTD.	8.87x	1.02x	-	2.56%	59.36B
AFLAC INCORPORATED	18.63x	2.85x	-	2.12%	57.25B
METLIFE, INC.	13.7x	-	-	2.82%	52.32B
GREAT-WEST LIFECO INC.	15.45x	-	-	3.6%	43.91B
PRUDENTIAL FINANCIAL, INC.	11.22x	1.07x	-	4.57%	41.32B
PRUDENTIAL PLC	13.64x	-	-	1.66%	39.4B
Average	12.74x	2.02x		3.5%	68.5B
Weighted average by Cap.	11.82x	2.73x		3.74%