Valuation 3M Company Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 15:45:47 04/08/2026 +04			5-day change	1st Jan Change
154.18 ^EUR	-0.18%		-4.48%	+12.47%

07-27	Argus Raises 3M Price Target to $205 From $190	MT
07-27	JPMorgan Adjusts Price Target on 3M to $205 From $180	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	91,401	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	7.47%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	100,161	101,355	100,284
Change	-	-29.53%	-13.21%	7.36%	21.3%	9.21%	1.19%	-1.06%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	24.2x	19.3x	18.7x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	23.5x	13.9x	8.31x
PEG	-	19.9x	0x	-0x	-1.3x	1.1x	0.8x	5.9x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.6x	3.46x	3.34x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.94x	3.83x	3.67x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.6x	12.7x	12.1x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	16.3x	15.1x	14.1x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	30.5x	23.2x	23.6x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.27%	4.31%	4.23%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.191	3.371	3.611
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	1.8%	1.9%	2.04%
EPS ²	10.12	10.18	-12.63	7.55	6	7.336	9.196	9.488
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	43.5%	36.7%	38.1%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,407	26,447	27,355
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,383	7,970	8,301
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,150	6,698	7,114
Net income ¹	5,921	5,777	-6,995	4,173	3,250	3,960	4,786	4,941
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,760	9,954	8,882
Reference price ²	177.63	119.92	109.32	129.09	160.10	177.23	177.23	177.23
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	515,722	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BERKSHIRE HATHAWAY INC.	24.9x	-	-	-.--%	1,106B
HITACHI, LTD.	25.69x	2.1x	13.43x	1.11%	152B
ILLINOIS TOOL WORKS INC.	25.27x	5.43x	18.57x	2.22%	83B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.53x	2.2x	16.32x	0.79%	81.43B
HONEYWELL INTERNATIONAL INC.	36.55x	4.38x	20.49x	2.42%	78.21B
MITSUBISHI ELECTRIC CORPORATION	21.73x	1.71x	12.02x	1.19%	72.28B
DSM-FIRMENICH	42.75x	2.85x	14.71x	2.71%	26.33B
JARDINE MATHESON HOLDINGS LIMITED	12.4x	0.76x	4.57x	3.8%	19.17B
Average	27.48x	2.78x	14.30x	1.78%	202.26B
Weighted average by Cap.	25.84x	2.94x	15.34x	0.52%