Valuation Royal Bank of Canada

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2025-01-23 pm EST			5-day change	1st Jan Change
175.58 ^CAD	+0.84%		+2.34%	+1.30%

Jan. 22	RBC Brief: Announcing offering of $1.5 Billion In non-viability contingent capital subordinated debentures through its Canadian Medium Term Note Program	MT
Jan. 22	Royal Bank of Canada Announces NVCC Subordinated Debenture Issue	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	132,532	183,527	175,425	155,218	238,180	248,446	-	-
Change	-	38.48%	-4.41%	-11.52%	53.45%	4.31%	-	-
Enterprise Value (EV)	132,532	183,527	175,425	155,218	238,180	248,446	248,446	248,446
Change	-	38.48%	-4.41%	-11.52%	53.45%	4.31%	0%	0%
P/E ratio	11.9x	11.6x	11.4x	10.5x	15x	14.4x	12.9x	15.1x
PBR	1.53x	2x	1.73x	1.32x	1.87x	1.97x	1.84x	1.88x
PEG	-	0.3x	-	-2.07x	2.1x	1.69x	1.1x	-1x
Capitalization / Revenue	2.81x	3.69x	3.58x	2.77x	4.15x	4x	3.79x	-
EV / Revenue	0x	0x	0x	0x	0x	4x	3.79x	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.17x	8.61x	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	4.29	4.32	4.96	5.34	5.6	6.026	6.433	6.49
Rate of return	4.6%	3.35%	3.93%	4.82%	3.33%	3.43%	3.66%	3.7%
EPS ²	7.82	11.06	11.06	10.5	11.25	12.21	13.6	11.63
Distribution rate	54.9%	39.1%	44.8%	50.9%	49.8%	49.3%	47.3%	55.8%
Net sales ¹	47,181	49,693	48,985	56,129	57,344	62,073	65,508	-
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	18,740	19,878	20,593	21,897	24,646	27,084	28,847	-
Net income ¹	11,164	16,038	15,547	14,623	15,908	16,874	18,273	16,190
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	93.16	128.82	126.05	110.76	168.39	175.58	175.58	175.58
Nbr of stocks (in thousands)	1,422,624	1,424,676	1,391,712	1,401,394	1,414,456	1,415,000	-	-
Announcement Date	12/2/20	12/1/21	11/30/22	11/30/23	12/4/24	-	-	-

¹CAD in Million²CAD

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	Capi. ($)
ROYAL BANK OF CANADA	14.26x	-	-	+3.46%	171B
JPMORGAN CHASE & CO.	14.08x	-	-	+1.83%	735B
BANK OF AMERICA CORPORATION	14.37x	-	-	+2.19%	349B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	4.71x	-	-	+6.58%	294B
WELLS FARGO & COMPANY	14.6x	-	-	+1.95%	255B
CHINA CONSTRUCTION BANK CORPORATION	4.31x	-	-	+7.05%	198B
BANK OF CHINA LIMITED	4.82x	-	-	+6.74%	196B
HSBC HOLDINGS PLC	8.08x	-	-	+8.55%	178B
COMMONWEALTH BANK OF AUSTRALIA	26.68x	-	-	+3.02%	165B
HDFC BANK LIMITED	18.9x	-	-	+1.20%	147B
Average	12.48x	-	-	+4.26%	268.95B
Weighted average by Cap.	12.40x	-	-	+3.74%