Valuation Deutsche Bank AG

Equities

Market Closed - Xetra Other stock markets 03:09:10 2025-12-12 pm EST			5-day change	1st Jan Change
31.77 ^EUR	-3.21%		+2.11%	+90.93%

Dec. 12	Allegiant Travel Shares Rise After Deutsche Bank Upgrade	MT
Dec. 12	German 30-year yield hits fresh 14-year high as fiscal supply concerns weigh	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,475	22,753	21,570	24,620	32,346	60,232	-	-
Change	-	23.15%	-5.2%	14.14%	31.38%	86.21%	-	-
Enterprise Value (EV) ¹	-4,147	112,360	-27,875	-30,926	3,486	49,856	52,390	54,921
Change	-	2,809.57%	-124.81%	-10.94%	111.27%	1,329.99%	5.08%	4.83%
P/E ratio	128x	11.8x	4.47x	6.09x	12.1x	10.6x	9.46x	8.42x
PBR	0.34x	0.4x	0.36x	0.39x	0.5x	0.93x	0.86x	0.8x
PEG	-	0x	0x	-0.4x	-0.4x	0x	0.8x	0.7x
Capitalization / Revenue	0.77x	0.9x	0.79x	0.85x	1.07x	1.88x	1.83x	1.76x
EV / Revenue	-0.17x	4.42x	-1.02x	-1.07x	0.12x	1.56x	1.59x	1.61x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-1.47x	28.8x	-4.09x	-4.3x	0.49x	4.59x	4.65x	4.58x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.2	0.3	0.3	0.68	0.9757	1.165	1.3
Rate of return	-	1.82%	2.83%	2.43%	4.09%	3.09%	3.69%	4.11%
EPS ²	0.07	0.93	2.37	2.03	1.37	2.99	3.34	3.75
Distribution rate	-	21.5%	12.7%	14.8%	49.6%	32.6%	34.9%	34.7%
Net sales ¹	24,028	25,410	27,210	28,879	30,092	31,955	32,865	34,137
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,812	3,905	6,820	7,184	7,121	10,867	11,268	12,002
Net income ¹	113	1,940	5,025	4,212	2,700	6,022	6,540	7,106
Net Debt ¹	-22,622	89,607	-49,445	-55,546	-28,860	-10,375	-7,842	-5,311
Reference price ²	8.95	11.02	10.59	12.36	16.64	31.59	31.59	31.59
Nbr of stocks (in thousands)	2,064,500	2,065,073	2,037,200	1,991,282	1,943,900	1,906,664	-	-
Announcement Date	2/4/21	1/27/22	2/2/23	2/1/24	1/30/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DEUTSCHE BANK AG	10.57x	1.56x	-	3.09%	70.7B
JPMORGAN CHASE & CO.	15.66x	-	-	1.82%	867B
BANK OF AMERICA CORPORATION	14.42x	-	-	1.97%	403B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.59x	-	-	5.56%	373B
WELLS FARGO & COMPANY	14.65x	-	-	1.84%	291B
CHINA CONSTRUCTION BANK CORPORATION	5.38x	-	-	5.54%	263B
HSBC HOLDINGS PLC	12.63x	-	-	4.77%	255B
BANK OF CHINA LIMITED	5.54x	-	-	5.55%	237B
ROYAL BANK OF CANADA	15.02x	-	-	2.92%	232B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.43x	-	-	2.95%	182B
Average	11.29x	1.56x		3.6%	317.27B
Weighted average by Cap.	12.09x	1.56x		3.28%