Valuation Danone CBOE

Stocks

Market Closed - CBOE 19:30:00 21/08/2026 +04			5-day change	1st Jan Change
66.28 ^EUR	+0.33%		-1.30%	-13.70%

08-21	Ingredion Names Diego Reynoso Chief Financial Officer	MT
08-20	Danone : Bernstein gives a Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	42,664	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-13.21%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	51,445	50,572	50,142
Change	-	-11.06%	16.93%	5.53%	14%	-10.66%	-1.7%	-0.85%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.6x	16.1x	15.1x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.4x	2.27x	2.16x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.7x	2.22x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.51x	1.45x	1.39x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.82x	1.72x	1.64x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.3x	9.58x	9.04x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.4x	12.4x	11.6x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.8x	17.8x	16.8x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.8%	5.62%	5.94%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.497	2.664
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.55%	3.76%	4.02%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.763	4.12	4.4
Distribution rate	66%	135%	162%	68.7%	79.8%	62.5%	60.6%	60.5%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,194	29,482	30,611
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,991	5,279	5,544
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,839	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,358	2,594	2,769
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,782	7,909	7,479
Reference price ²	54.59	49.23	58.68	65.12	76.78	66.32	66.32	66.32
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	23/02/22	22/02/23	22/02/24	26/02/25	20/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	20.7x	2.85x	14.22x	3.94%	256B
MONDELEZ INTERNATIONAL, INC.	20.54x	2.56x	15.26x	3.19%	82.26B
DANONE	17.63x	1.82x	10.31x	3.55%	49.81B
ARCHER-DANIELS-MIDLAND COMPANY	14.87x	0.55x	9.94x	2.6%	38.7B
THE HERSHEY COMPANY	22.57x	3.4x	13.78x	3.1%	37.46B
AJINOMOTO CO., INC.	37.22x	3.21x	18.56x	0.97%	32.4B
KRAFT HEINZ	-108.9x	1.92x	9.55x	6.26%	30.33B
NESTLÉ INDIA LIMITED	68.47x	10.51x	43.59x	1.11%	29.79B
Average	11.64x	3.35x	16.90x	3.09%	69.56B
Weighted average by Cap.	16.57x	2.97x	15.27x	3.44%