Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 13,929 15,608 7,866 6,068 1,733 1,696 - -
Change - 12.06% -49.6% -22.86% -71.45% -2.14% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 5,198 5,094 4,925
Change - 10.41% -37.08% -21.22% -42.45% -0.47% -2.01% -3.32%
P/E ratio 19.3x 21.5x 5.99x 17.9x -0.78x 7.49x 5.9x 5.45x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.85x 0.81x 0.74x
PEG - 11.14x 0.1x -0.2x 0x -0x 0.2x 0.65x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.46x 0.44x 0.42x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.4x 1.31x 1.22x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 7.49x 6.69x 6.18x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 9.83x 8.5x 7.78x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x 94.9x 26x 20.5x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% 1.05% 3.85% 4.88%
Dividend per Share 2 1.96 2.17 2.32 2.32 - 0.32 0.323 0.3228
Rate of return 1.78% 1.74% 3.68% 4.77% - 2.36% 2.38% 2.38%
EPS 2 5.7 5.81 10.53 2.72 -17.88 1.81 2.297 2.49
Distribution rate 34.4% 37.3% 22% 85.3% - 17.7% 14.1% 13%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,702 3,875 4,026
EBITDA 1 1,324 1,407 978 902.6 842.7 693.7 761.1 796.5
EBIT 1 1,153 1,238 793.7 726.3 669.1 529 599.1 632.9
Net income 1 736.5 736.5 1,322 341.1 -2,239 226.7 264.8 284.7
Net Debt 1 2,656 2,702 3,655 3,008 3,490 3,503 3,398 3,229
Reference price 2 109.89 124.80 63.05 48.61 13.87 13.56 13.56 13.56
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 125,045 - -
Announcement Date 08/02/22 07/02/23 05/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.49x1.4x7.49x2.36% 1.7B
31.26x3.02x13.21x0.9% 55.71B
11.07x1.28x6.64x5% 8.69B
22x1.38x7.5x1.35% 5.64B
32.79x6.03x23x0.46% 4.92B
Average 20.92x 2.63x 11.57x 2.01% 15.33B
Weighted average by Cap. 27.86x 2.86x 12.55x 1.4%

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. Equities
  3. FMC Stock
  4. Valuation FMC Corporation