Valuation Danone

Stocks

Real-time Euronext Paris 15:43:39 15/10/2026 +04			5-day change	1st Jan Change
60.94 ^EUR	+1.09%		+2.83%	-20.60%

10-13	China commerce minister urges Danone to aid Chinese-EU ties	RE
10-13	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	38,778	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-21.11%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	47,419	46,573	45,874
Change	-	-11.06%	16.93%	5.53%	14%	-17.66%	-1.78%	-1.5%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16.3x	14.9x	14x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.19x	2.08x	1.97x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.61x	2.06x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.38x	1.32x	1.27x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.69x	1.58x	1.5x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.58x	8.89x	8.37x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.4x	11.4x	10.7x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19x	16.6x	15.6x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.27%	6.02%	6.43%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.344	2.493	2.646
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.89%	4.14%	4.39%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.695	4.037	4.311
Distribution rate	66%	135%	162%	68.7%	79.8%	63.4%	61.7%	61.4%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,119	29,421	30,506
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,949	5,239	5,480
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,828	4,087	4,304
Net income ¹	1,924	959	881	2,021	1,825	2,305	2,523	2,705
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,641	7,795	7,096
Reference price ²	54.59	49.23	58.68	65.12	76.78	60.28	60.28	60.28
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANONE	16.31x	1.69x	9.58x	3.89%	43.13B
NESTLÉ S.A.	20.74x	2.82x	14.07x	3.98%	242B
MONDELEZ INTERNATIONAL, INC.	19.47x	2.5x	14.93x	3.29%	79.86B
ARCHER-DANIELS-MIDLAND COMPANY	15.47x	0.55x	9.88x	2.49%	40.31B
THE HERSHEY COMPANY	19.88x	3.04x	12.35x	3.52%	33B
AJINOMOTO CO., INC.	37.24x	3.21x	18.7x	1%	32.69B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26x	5.41x	17.23x	3.22%	29.52B
NESTLÉ INDIA LIMITED	64.13x	9.84x	40.83x	1.19%	28.05B
KRAFT HEINZ	-8x	1.78x	8.89x	7.07%	26.92B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.53x	1.68x	11.9x	4.86%	26.57B
Average	22.88x	3.25x	15.84x	3.45%	58.19B
Weighted average by Cap.	21.63x	2.94x	14.84x	3.59%