Valuation UniCredit S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:45:00 2025-11-18 am EST			5-day change	1st Jan Change
62.78 ^EUR	0.00%		-5.79%	+62.96%

Nov. 18	Mib heading for fourth consecutive decline; Hera floats	AN
Nov. 18	ECB Sees Eurozone Banks as Robust, But Warns of Risks	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,037	30,151	25,685	42,091	59,768	97,791	-	-
Change	-	76.98%	-14.81%	63.87%	42%	63.62%	-	-
Enterprise Value (EV)	17,037	30,151	25,685	42,091	59,768	97,791	97,791	97,791
Change	-	76.98%	-14.81%	63.87%	42%	63.62%	0%	0%
P/E ratio	-5.89x	8.57x	5.31x	5.22x	6.71x	9.19x	8.63x	7.82x
PBR	0.29x	0.49x	0.41x	-	0.95x	1.43x	1.36x	1.27x
PEG	-	-0x	0.1x	0.1x	0.3x	0.5x	1.33x	0.8x
Capitalization / Revenue	0.99x	1.68x	1.26x	1.77x	2.41x	3.94x	3.84x	3.73x
EV / Revenue	0x	0x	0x	0x	0x	3.94x	3.84x	3.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.38x	6.17x	5.94x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.12	-	-	1.795	2.4	3.266	3.705	4.108
Rate of return	1.57%	-	-	7.31%	6.23%	5.2%	5.9%	6.54%
EPS ²	-1.298	1.58	2.5	4.71	5.74	6.834	7.277	8.032
Distribution rate	-9.24%	-	-	38.1%	41.8%	47.8%	50.9%	51.1%
Net sales ¹	17,140	17,954	20,343	23,843	24,844	24,801	25,450	26,219
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	7,335	8,158	10,782	14,372	15,439	15,326	15,846	16,464
Net income ¹	-2,785	1,540	6,458	9,507	9,719	10,340	10,468	10,927
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	7.65	13.54	13.27	24.56	38.52	62.78	62.78	62.78
Nbr of stocks (in thousands)	2,227,581	2,226,130	1,935,270	1,713,440	1,551,420	1,557,675	-	-
Announcement Date	2/10/21	1/28/22	1/31/23	2/5/24	2/11/25	-	-	-

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.($)
UNICREDIT S.P.A.	9.37x	-	-	5.1%	116B
JPMORGAN CHASE & CO.	14.77x	-	-	1.93%	818B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	5.98x	-	-	5.19%	383B
BANK OF AMERICA CORPORATION	13.45x	-	-	2.11%	376B
CHINA CONSTRUCTION BANK CORPORATION	5.86x	-	-	5.06%	283B
WELLS FARGO & COMPANY	13.2x	-	-	2.04%	262B
HSBC HOLDINGS PLC	12.15x	-	-	4.9%	247B
BANK OF CHINA LIMITED	5.98x	-	-	5.14%	244B
ROYAL BANK OF CANADA	15.09x	-	-	2.91%	207B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	13.15x	-	-	2.99%	178B
Average	10.90x			3.74%	311.38B
Weighted average by Cap.	11.42x			3.38%