Valuation Intesa Sanpaolo S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:45:00 2025-12-15 am EST			After hours 12:53:11 pm
5.789 ^EUR	+2.12%		5.778	-0.19%

09:03am	ECB criticises Italy over budget measures affecting banks	RE
05:51am	Mib bullish with European stocks, luxury goods lead the way	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	37,112	44,085	37,978	48,222	68,693	98,548	-	-
Change	-	18.79%	-13.85%	26.98%	42.45%	43.46%	-	-
Enterprise Value (EV)	37,112	44,085	37,978	48,222	68,693	98,548	98,548	98,548
Change	-	18.79%	-13.85%	26.98%	42.45%	43.46%	0%	0%
P/E ratio	10.6x	10.3x	9.03x	6.29x	8.05x	10.6x	9.76x	9.13x
PBR	0.56x	0.69x	0.64x	0.78x	1.05x	1.65x	1.58x	1.53x
PEG	-	0.5x	1.99x	0.1x	0.6x	1x	1.08x	1.33x
Capitalization / Revenue	1.95x	2.11x	1.77x	1.92x	2.53x	3.6x	3.52x	3.42x
EV / Revenue	0x	0x	0x	0x	0x	3.6x	3.52x	3.42x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.14x	5.81x	5.56x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.0357	0.151	0.161	0.296	0.341	0.3723	0.4176	0.4472
Rate of return	1.87%	6.64%	7.75%	11.2%	8.83%	6.57%	7.37%	7.89%
EPS ²	0.18	0.22	0.23	0.42	0.48	0.5329	0.581	0.621
Distribution rate	19.8%	68.6%	70%	70.5%	71%	69.9%	71.9%	72%
Net sales ¹	19,023	20,918	21,470	25,138	27,107	27,385	27,993	28,781
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	9,052	9,956	10,536	13,809	15,537	16,044	16,976	17,712
Net income ¹	3,277	4,185	4,354	7,724	8,666	9,337	9,998	10,460
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.913	2.274	2.078	2.644	3.863	5.669	5.669	5.669
Nbr of stocks (in thousands)	19,404,083	19,386,670	18,275,995	18,241,724	17,782,179	17,383,618	-	-
Announcement Date	2/5/21	2/4/22	2/3/23	2/6/24	2/4/25	-	-	-

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.($)
INTESA SANPAOLO S.P.A.	10.64x	-	-	6.57%	116B
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			3.95%	321.77B
Weighted average by Cap.	12.07x			3.4%