Valuation Mediobanca S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:45:00 2025-06-20 am EDT			5-day change	1st Jan Change
19.24 ^EUR	+1.48%		+0.29%	+36.70%

Jun. 20	Italy's market watchdog calls for ECB coordination as banking deals boom	RE
Jun. 20	UniCredit likely to drop Banco BPM offer, says Orcel	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,499	8,478	6,988	9,213	11,376	15,666	-	-
Change	-	54.16%	-17.57%	31.84%	23.47%	37.71%	-	-
Enterprise Value (EV)	5,499	8,478	6,988	9,213	11,376	15,666	15,666	15,666
Change	-	54.16%	-17.57%	31.84%	23.47%	37.71%	0%	0%
P/E ratio	9.4x	10.8x	7.86x	9.06x	8.95x	11.9x	10.7x	10.3x
PBR	0.59x	0.83x	0.71x	0.88x	1.11x	1.39x	1.34x	1.31x
PEG	-	0.3x	0.5x	0.6x	0.3x	1.98x	1x	2.12x
Capitalization / Revenue	2.19x	3.23x	2.45x	2.79x	3.15x	4.22x	4.01x	3.87x
EV / Revenue	0x	0x	0x	0x	0x	4.22x	4.01x	3.87x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.52x	7.08x	6.85x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	0.66	0.75	0.85	1.07	1.137	1.446	1.324
Rate of return	-	6.7%	9.08%	7.76%	7.82%	5.91%	7.51%	6.88%
EPS ²	0.68	0.91	1.05	1.21	1.53	1.622	1.79	1.877
Distribution rate	-	72.5%	71.4%	70.2%	69.9%	70.1%	80.8%	70.5%
Net sales ¹	2,513	2,628	2,851	3,304	3,607	3,716	3,902	4,043
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,324	1,390	1,539	1,891	2,065	2,084	2,213	2,288
Net income ¹	600	807.6	907	1,027	1,273	1,313	1,414	1,459
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	6.39	9.85	8.26	10.96	13.69	19.24	19.24	19.24
Nbr of stocks (in thousands)	860,600	860,669	846,253	840,644	830,981	814,236	-	-
Announcement Date	7/30/20	7/29/21	7/29/22	7/27/23	8/1/24	-	-	-

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.($)
MEDIOBANCA S.P.A.	11.86x	-	-	5.91%	18.06B
JPMORGAN CHASE & CO.	14.89x	-	-	2.06%	764B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.7x	-	-	5.46%	345B
BANK OF AMERICA CORPORATION	12.43x	-	-	2.39%	343B
WELLS FARGO & COMPANY	12.94x	-	-	2.2%	245B
CHINA CONSTRUCTION BANK CORPORATION	5.47x	-	-	5.6%	249B
BANK OF CHINA LIMITED	5.59x	-	-	5.59%	234B
HSBC HOLDINGS PLC	9.41x	-	-	5.76%	203B
COMMONWEALTH BANK OF AUSTRALIA	29.55x	-	-	2.65%	197B
ROYAL BANK OF CANADA	13.52x	-	-	3.44%	180B
Average	12.14x			4.11%	277.84B
Weighted average by Cap.	12.18x			3.58%