|
Market Closed -
OTC Markets
18:52:54 15/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 70.44 USD | -1.03% |
|
-7.09% | -22.68% |
| 09-09 | Beiersdorf still struggling, Deutsche Bank cuts rating to sell |  |
| 09-09 | Danone : UBS maintains a Buy rating | ZD |
Company Valuation: Danone
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 | 39,614 | - | - |
| Change | - | -13.23% | 22.11% | 11.34% | 17.28% | -19.41% | - | - |
| Enterprise Value (EV) 1 | 46,030 | 40,937 | 47,867 | 50,516 | 57,587 | 48,391 | 47,519 | 47,090 |
| Change | - | -11.06% | 16.93% | 5.53% | 14% | -15.97% | -1.8% | -0.9% |
| P/E | 18.6x | 33.3x | 45.1x | 20.8x | 27.2x | 16.4x | 15x | 14x |
| PBR | 2.02x | 1.76x | 2.33x | 2.59x | 2.93x | 2.23x | 2.11x | 2x |
| PEG | - | -0.7x | -3.7x | 0x | -2.75x | 0.5x | 1.59x | 2.09x |
| Capitalization / Revenue | 1.46x | 1.11x | 1.36x | 1.53x | 1.8x | 1.41x | 1.34x | 1.29x |
| EV / Revenue | 1.9x | 1.48x | 1.73x | 1.85x | 2.11x | 1.72x | 1.61x | 1.54x |
| EV / EBITDA | 10x | 7.81x | 9.4x | 10.7x | 11.5x | 9.7x | 9.01x | 8.5x |
| EV / EBIT | 13.8x | 12.1x | 13.8x | 14.2x | 15.7x | 12.6x | 11.6x | 10.9x |
| EV / FCF | 18.9x | 19.6x | 18.2x | 16.8x | 20.6x | 19.6x | 16.7x | 15.8x |
| FCF Yield | 5.28% | 5.11% | 5.5% | 5.94% | 4.86% | 5.1% | 5.98% | 6.33% |
| Dividend per Share 2 | 1.94 | 2 | 2.1 | 2.15 | 2.25 | 2.353 | 2.495 | 2.661 |
| Rate of return | 3.55% | 4.06% | 3.58% | 3.3% | 2.93% | 3.82% | 4.05% | 4.32% |
| EPS 2 | 2.94 | 1.48 | 1.3 | 3.13 | 2.82 | 3.761 | 4.115 | 4.39 |
| Distribution rate | 66% | 135% | 162% | 68.7% | 79.8% | 62.6% | 60.6% | 60.6% |
| Net sales 1 | 24,281 | 27,661 | 27,619 | 27,376 | 27,283 | 28,192 | 29,482 | 30,602 |
| EBITDA 1 | 4,602 | 5,240 | 5,092 | 4,726 | 5,020 | 4,990 | 5,277 | 5,540 |
| EBIT 1 | 3,337 | 3,377 | 3,481 | 3,558 | 3,665 | 3,838 | 4,093 | 4,321 |
| Net income 1 | 1,924 | 959 | 881 | 2,021 | 1,825 | 2,356 | 2,590 | 2,762 |
| Net Debt 1 | 10,500 | 10,107 | 10,221 | 8,601 | 8,431 | 8,777 | 7,905 | 7,476 |
| Reference price 2 | 54.59 | 49.23 | 58.68 | 65.12 | 76.78 | 61.58 | 61.58 | 61.58 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.51x | 2.8x | 13.96x | 4.03% | 245B | |
| 19.77x | 2.49x | 14.82x | 3.31% | 79.26B | |
| 16.37x | 1.72x | 9.7x | 3.82% | 45.73B | |
| 16.04x | 0.57x | 10.2x | 2.41% | 41.74B | |
| 20.63x | 3.14x | 12.75x | 3.39% | 34.24B | |
| 33.38x | 2.91x | 16.87x | 1.11% | 29.97B | |
| -8.72x | 1.88x | 9.37x | 6.49% | 29.33B | |
| 62.86x | 9.64x | 39.99x | 1.21% | 27.28B | |
| Average | 22.61x | 3.14x | 15.96x | 3.22% | 66.52B | |
| Weighted average by Cap. | 20.98x | 2.81x | 14.60x | 3.56% |
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
- BN Stock
- GPDNF Stock
- Valuation Danone
Select your edition
All financial news and data tailored to specific country editions
