|
Real-time
Euronext Amsterdam
19:35:24 30/05/2023 +04
|
5-day change | 1st Jan Change | ||
| 114.05 EUR | +0.13% |
|
-.--% | - |
| 10:10am | DSM-Firmenich Finalizes EUR540 Million Share Buyback Program | MT |
| 09-08 | Rothschild & Co. Redburn Downgrades DSM-Firmenich to Neutral, Trims PT | MT |
Company Valuation: DSM-Firmenich
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 24,442 | 25,777 | 17,408 | 24,103 | - | - |
| Change | - | 5.46% | -32.47% | 38.46% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 27,577 | 27,413 | 27,144 |
| Change | - | 5.87% | -26.8% | 32.7% | -0.59% | -0.98% |
| P/E | 10.1x | 104x | 25.7x | 48.3x | 33.7x | 28x |
| PBR | 0.94x | 1.14x | 0.98x | 1.39x | 1.39x | 1.37x |
| PEG | - | -1.2x | 0x | -2x | 0.8x | 1.4x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.59x | 2.47x | 2.36x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 2.97x | 2.81x | 2.65x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 15.2x | 13.9x | 12.8x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 21.1x | 18.8x | 17x |
| EV / FCF | 46.2x | 28x | 30.5x | 35.5x | 28.4x | 24.6x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.82% | 3.53% | 4.07% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.5 | 2.521 | 2.535 | 2.605 |
| Rate of return | 2.72% | 2.56% | 3.64% | 2.58% | 2.6% | 2.67% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 2.019 | 2.896 | 3.49 |
| Distribution rate | 27.4% | 266% | 93.4% | 125% | 87.5% | 74.6% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,298 | 9,748 | 10,231 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,808 | 1,967 | 2,126 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,306 | 1,455 | 1,600 |
| Net income 1 | 2,131 | 250 | 694 | 510.8 | 693.3 | 839.7 |
| Net Debt 1 | 2,374 | 2,613 | 3,374 | 3,474 | 3,310 | 3,041 |
| Reference price 2 | 92.00 | 97.72 | 68.76 | 97.58 | 97.58 | 97.58 |
| Nbr of stocks (in thousands) | 265,676 | 263,784 | 253,170 | 247,010 | - | - |
| Announcement Date | 15/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.25x | - | - | -.--% | 1,066B | |
| 25.33x | 2.04x | 12.57x | 1.09% | 157B | |
| 21.92x | 3.68x | 12.62x | 1.9% | 84.66B | |
| 29.38x | 2.14x | 16.1x | 0.78% | 82.1B | |
| 22.46x | 4.85x | 16.53x | 2.54% | 73.27B | |
| 19.72x | 1.59x | 11.22x | 1.25% | 67.79B | |
| 30.91x | 3.85x | 17.57x | 2.99% | 66.86B | |
| 48.32x | 2.97x | 15.25x | 2.58% | 27.37B | |
| Average | 27.29x | 3.02x | 14.55x | 1.64% | 203.09B | |
| Weighted average by Cap. | 22.28x | 2.88x | 14.18x | 0.58% |
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
- DSFIR Stock
- DSM Stock
- Valuation DSM-Firmenich
Select your edition
All financial news and data tailored to specific country editions
