Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 11:36:11 2024-09-13 am EDT			5-day change	1st Jan Change
14.63 ^EUR	+2.44%		-0.27%	+18.31%

Sep. 13	Oracle Cloud Momentum to Help Software Firm Achieve Fiscal 2029 Targets, Deutsche Bank Says	MT
Sep. 13	AstraZeneca downgraded by Deutsche Bank	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	14,288	18,475	22,753	21,570	24,620	28,428	-	-
Change	-	29.31%	23.15%	-5.2%	14.14%	15.47%	-	-
Enterprise Value (EV) ¹	8,751	-4,147	112,360	-27,875	-30,926	635.6	3,208	5,777
Change	-	-147.39%	-2,809.57%	-124.81%	10.94%	-102.06%	404.76%	80.07%
P/E ratio	-2.55x	128x	11.8x	4.47x	6.09x	9.74x	5.67x	4.96x
PBR	0.26x	0.34x	0.4x	0.36x	0.39x	0.44x	0.41x	0.38x
PEG	-	-1x	0x	0x	-0.4x	-0.4x	0.1x	0.3x
Capitalization / Revenue	0.62x	0.77x	0.9x	0.79x	0.85x	0.96x	0.92x	0.9x
EV / Revenue	0.38x	-0.17x	4.42x	-1.02x	-1.07x	0.02x	0.1x	0.18x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-4.58x	-1.47x	28.8x	-4.09x	-4.3x	0.09x	0.33x	0.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.2	0.3	0.3	0.6783	1.001	1.108
Rate of return	-	-	1.82%	2.83%	2.43%	4.64%	6.84%	7.58%
EPS ²	-2.71	0.07	0.93	2.37	2.03	1.503	2.58	2.948
Distribution rate	-	-	21.5%	12.7%	14.8%	45.1%	38.8%	37.6%
Net sales ¹	23,165	24,028	25,410	27,210	28,879	29,611	30,754	31,468
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-1,911	2,812	3,905	6,820	7,184	7,245	9,641	10,036
Net income ¹	-5,390	113	1,940	5,025	4,212	3,510	5,209	5,534
Net Debt ¹	-5,537	-22,622	89,607	-49,445	-55,546	-27,793	-25,220	-22,651
Reference price ²	6.92	8.95	11.02	10.59	12.36	14.63	14.63	14.63
Nbr of stocks (in thousands)	2,065,600	2,064,500	2,065,073	2,037,200	1,991,282	1,943,424	-	-
Announcement Date	1/30/20	2/4/21	1/27/22	2/2/23	2/1/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DEUTSCHE BANK AG	9.74x	0.02x	-	+4.64%	31.52B
JPMORGAN CHASE & CO.	11.44x	-	-	+2.35%	581B
BANK OF AMERICA CORPORATION	11.87x	-	-	+2.59%	300B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	3.91x	-	-	+7.91%	258B
WELLS FARGO & COMPANY	10.4x	-	-	+2.85%	180B
CHINA CONSTRUCTION BANK CORPORATION	3.79x	-	-	+8.01%	178B
ROYAL BANK OF CANADA	15.15x	-	-	+3.33%	175B
BANK OF CHINA LIMITED	4.14x	-	-	+7.68%	172B
COMMONWEALTH BANK OF AUSTRALIA	24.47x	-	-	+3.33%	159B
HSBC HOLDINGS PLC	6.89x	-	-	+9.73%	156B
Average	10.18x	0.02x	-	+5.24%	219.07B
Weighted average by Cap.	10.23x	0.02x	-	+4.67%