Valuation 3M Company Sao Paulo

Stocks

Market Closed - Sao Paulo Other stock markets 22:19:23 03/07/2026 +04			5-day change	1st Jan Change
207.76 ^BRL	-2.34%		-2.33%	-6.32%

07-02	Genuine Parts receives bid from O'Reilly for auto unit, Bloomberg News reports	RE
06-29	Jefferies Adjusts Price Target on 3M Company to $175 From $170, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	102,360	69,104	60,379	70,297	85,049	83,680	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	-1.61%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	92,483	93,585	93,564
Change	-	-29.53%	-13.21%	7.36%	21.3%	0.83%	1.19%	-0.02%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	21x	17.9x	17.3x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	16.8x	11.2x	7.45x
PEG	-	19.9x	0x	-0x	-1.3x	0.8x	1x	5.42x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.33x	3.22x	3.1x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.68x	3.6x	3.46x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	12.6x	12x	11.5x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	15.3x	14.3x	13.4x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	25.3x	22.3x	20.4x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.95%	4.48%	4.9%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.233	3.36	3.58
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	2.02%	2.09%	2.23%
EPS ²	10.12	10.18	-12.63	7.55	6	7.63	8.976	9.262
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	42.4%	37.4%	38.6%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,113	25,980	27,019
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,329	7,818	8,162
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,048	6,532	6,966
Net income ¹	5,921	5,777	-6,995	4,173	3,250	4,066	4,732	4,844
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,802	9,905	9,883
Reference price ²	177.63	119.92	109.32	129.09	160.10	160.44	160.44	160.44
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	521,567	-	-
Announcement Date	25/01/22	24/01/23	23/01/24	21/01/25	20/01/26	-	-	-

¹USD in Million²USD

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.($)
BERKSHIRE HATHAWAY INC.	24.68x	-	-	-.--%	1,095B
HITACHI, LTD.	22.49x	1.82x	11.26x	1.26%	128B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.46x	2.15x	15.97x	0.79%	79.01B
ILLINOIS TOOL WORKS INC.	24.06x	5.22x	17.78x	2.4%	78.47B
MITSUBISHI ELECTRIC CORPORATION	24.27x	1.87x	13.62x	1.12%	75.44B
HONEYWELL INTERNATIONAL INC.	30.23x	4.05x	17.7x	3.32%	72.83B
INDUSTRIES QATAR Q.P.S.C.	20.65x	4x	12.4x	4.66%	18.4B
JARDINE MATHESON HOLDINGS LIMITED	11.14x	0.73x	4.34x	3.92%	18.46B
Average	23.50x	2.83x	13.29x	2.19%	195.71B
Weighted average by Cap.	24.80x	2.84x	14.29x	0.57%