Company Valuation: Eurofins Scientific SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,893 12,900 11,336 9,273 11,036 13,666 - -
Change - -38.26% -12.13% -18.2% 19.02% 23.83% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 17,032 16,699 16,462
Change - -31.96% -10.79% -12.62% 19.63% 16.04% -1.95% -1.42%
P/E 27.8x 22.2x 45.4x 26.9x 28x 26.2x 20.7x 17.5x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.91x 2.65x 2.45x
PEG - -1x -0.8x 0.7x 1.3x 0.8x 0.8x 0.9x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.81x 1.72x 1.61x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.26x 2.1x 1.94x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 9.74x 8.85x 8.04x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 15.1x 13.5x 12x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 21.1x 19.1x 17x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 4.74% 5.24% 5.87%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.8025 0.9086 0.9603
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.02% 1.15% 1.22%
EPS 2 3.91 3.02 1.3 1.83 2.23 2.999 3.796 4.504
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.8% 23.9% 21.3%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,535 7,945 8,466
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,749 1,888 2,048
EBIT 1 1,473 1,037 842 1,017 1,079 1,128 1,241 1,371
Net income 1 783 606 310 406 475 530.9 659.7 817.4
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,366 3,034 2,796
Reference price 2 108.80 67.06 58.98 49.31 62.40 78.72 78.72 78.72
Nbr of stocks (in thousands) 192,035 192,365 192,194 188,049 176,864 173,599 - -
Announcement Date 22/02/22 01/03/23 27/02/24 30/01/25 29/01/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.24x2.25x9.73x1.02% 15.54B
34.14x6.12x18.32x0.95% 49.06B
34.9x3.36x14.48x-.--% 44.6B
-20.74x225.54x-22.4x-.--% 43.24B
48.07x5.56x30.53x-.--% 41.73B
26.98x7.78x20.03x0.42% 29.93B
35.03x5.75x26.11x-.--% 17.19B
-61.09x9.99x243.97x-.--% 15.35B
78.28x4.13x15.8x-.--% 14.06B
Average 22.42x 30.05x 39.62x 0.27% 30.08B
Weighted average by Cap. 23.35x 40.68x 25.92x 0.28%

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

  1. Stock Market
  2. Stocks
  3. ERF Stock
  4. Valuation Eurofins Scientific SE