Valuation The Goldman Sachs Group, Inc.
Stocks
GS
US38141G1040
Investment Banking & Brokerage Services
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,090.74 USD | +1.35% |
|
+5.78% | +24.20% |
| 12:52am | Oil prices fall 4% to three-month low on hopes interim US-Iran deal will reopen Hormuz | RE |
| Jun. 15 | Nvidia to raise $25 billion in first corporate bond sale in five years | RE |
Company Valuation: The Goldman Sachs Group, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 133,434 | 121,752 | 132,489 | 188,516 | 275,760 | 329,955 | - | - |
| Change | - | -8.76% | 8.82% | 42.29% | 46.28% | 19.65% | - | - |
| Enterprise Value (EV) 1 | 403,434 | 342,752 | 532,489 | 672,516 | 772,760 | 763,762 | 779,632 | 796,231 |
| Change | - | -15.04% | 55.36% | 26.3% | 14.91% | -1.16% | 2.08% | 2.13% |
| P/E Ratio | 6.43x | 11.4x | 16.9x | 14.1x | 17.1x | 18.1x | 16.4x | 15.1x |
| PBR | 1.35x | 1.13x | 1.23x | 1.7x | 2.46x | 2.89x | 2.72x | 2.61x |
| PEG | - | -0.2x | -0.7x | 0.2x | 0.6x | 1.1x | 1.6x | 1.75x |
| Capitalization / Revenue | 2.25x | 2.57x | 2.85x | 3.52x | 4.73x | 5.16x | 4.92x | 4.83x |
| EV / Revenue | 6.8x | 7.24x | 11.4x | 12.6x | 13.3x | 12x | 11.6x | 11.6x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 14.7x | 21.2x | 44.2x | 34.1x | 37.3x | 31x | 30.1x | 31x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 6.5 | 9 | 10.5 | 11.75 | 14 | 18.41 | 19.8 | 21.46 |
| Rate of return | 1.7% | 2.62% | 2.72% | 2.05% | 1.59% | 1.71% | 1.84% | 1.99% |
| EPS 2 | 59.45 | 30.06 | 22.87 | 40.54 | 51.32 | 59.49 | 65.57 | 71.23 |
| Distribution rate | 10.9% | 29.9% | 45.9% | 29% | 27.3% | 31% | 30.2% | 30.1% |
| Net sales 1 | 59,339 | 47,365 | 46,524 | 53,512 | 58,283 | 63,892 | 66,996 | 68,373 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | 27,401 | 16,201 | 12,037 | 19,745 | 20,739 | 24,637 | 25,937 | 25,705 |
| Net income 1 | 21,151 | 10,764 | 7,907 | 13,525 | 16,300 | 18,072 | 19,361 | 20,115 |
| Net Debt 1 | 270,000 | 221,000 | 400,000 | 484,000 | 497,000 | 433,807 | 449,677 | 466,276 |
| Reference price 2 | 382.55 | 343.38 | 385.77 | 572.62 | 879.00 | 1,076.17 | 1,076.17 | 1,076.17 |
| Nbr of stocks (in thousands) | 348,801 | 354,568 | 343,439 | 329,217 | 313,720 | 306,601 | - | - |
| Announcement Date | 1/18/22 | 1/17/23 | 1/16/24 | 1/15/25 | 1/15/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.09x | 11.95x | - | 1.71% | 330B | |
| 18.39x | 7.59x | - | 1.93% | 344B | |
| 13x | - | - | 1.77% | 241B | |
| 15.47x | - | - | 1.41% | 158B | |
| 10.72x | 0.9x | - | 3.29% | 57.51B | |
| 17.94x | 5.99x | - | 3.07% | 27.47B | |
| 7.64x | - | - | 3.8% | 26.85B | |
| 9.82x | 7.3x | - | 3.22% | 25.48B | |
| 11.05x | 7.47x | - | 3.68% | 25.81B | |
| 15.56x | 1.43x | 9.24x | 0.43% | 23.62B | |
| Average | 13.77x | 6.09x | 9.24x | 2.43% | 125.95B | |
| Weighted average by Cap. | 15.95x | 8.62x | 9.24x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- GS Stock
- Valuation The Goldman Sachs Group, Inc.
Select your edition
All financial news and data tailored to specific country editions
