Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,929 15,608 7,866 6,068 1,733 1,399 - -
Change - 12.06% -49.6% -22.86% -71.45% -19.27% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 4,394 4,327 4,210
Change - 10.41% -37.08% -21.22% -42.45% -15.87% -1.54% -2.69%
P/E 19.3x 21.5x 5.99x 17.9x -0.78x -134x 7.02x 6.23x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.72x 0.75x 0.69x
PEG - 11.14x 0.1x -0.2x 0x 1.3x -0x 0.5x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.39x 0.37x 0.36x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.23x 1.16x 1.08x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 6.79x 6.15x 5.7x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 9.09x 8.08x 7.36x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x 25.2x 30.7x 12.5x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% 3.97% 3.25% 8.03%
Dividend per Share 2 1.96 2.17 2.32 2.32 1.82 0.3534 0.2982 0.3228
Rate of return 1.78% 1.74% 3.68% 4.77% 13.1% 3.16% 2.67% 2.89%
EPS 2 5.7 5.81 10.53 2.72 -17.88 -0.0836 1.591 1.792
Distribution rate 34.4% 37.3% 22% 85.3% -10.2% -423% 18.7% 18%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,584 3,745 3,915
EBITDA 1 1,324 1,407 978 902.6 842.7 646.7 704 738.9
EBIT 1 1,153 1,238 793.7 726.3 669.1 483.6 535.7 572.3
Net income 1 736.5 736.5 1,322 341.1 -2,239 117.3 225.9 265.9
Net Debt 1 2,656 2,702 3,655 3,008 3,490 2,995 2,928 2,811
Reference price 2 109.89 124.80 63.05 48.61 13.87 11.17 11.17 11.17
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 125,227 - -
Announcement Date 08/02/22 07/02/23 05/02/24 04/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-133.56x1.23x6.79x3.16% 1.4B
32.32x3.02x12.99x0.89% 55.41B
10.35x1.24x6.28x4.76% 8.08B
15.66x1.15x6.04x1.52% 5.17B
32.27x4.72x20.06x0.58% 3.95B
Average -8.59x 2.27x 10.43x 2.19% 14.8B
Weighted average by Cap. 25.62x 2.75x 12.03x 1.39%

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. FMC Stock
  4. Valuation FMC Corporation