Valuation Saint-Gobain Wiener Boerse

Stocks

Real-time Estimate Tradegate 19:55:04 30/09/2026 +04			5-day change	1st Jan Change
69.01 ^EUR	-2.34%		-1.20%	-18.74%

09-28	Saint-Gobain signs renewable power contract in the United Kingdom
09-25	European Commission Approves Kesko's Purchase of Dahl Companies in Sweden, Norway, Denmark	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	34,148	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-20.35%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	43,495	42,671	41,127
Change	-	-20.21%	29.88%	27.04%	1.3%	-18.28%	-1.9%	-3.62%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.8x	10.5x	9.53x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.32x	1.25x	1.15x
PEG	-	0.4x	-1.28x	1.85x	6.06x	6.93x	0.9x	0.9x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.73x	0.71x	0.68x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.93x	0.89x	0.82x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.01x	5.66x	5.16x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.37x	7.78x	6.99x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.6x	13.5x	11.9x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.87%	7.42%	8.39%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.357	2.529	2.732
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.38%	3.62%	3.91%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.929	6.642	7.326
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.8%	38.1%	37.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	47,016	48,041	49,968
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,231	7,542	7,972
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,194	5,483	5,883
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,964	3,266	3,578
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,347	8,523	6,979
Reference price ²	61.87	45.65	66.66	85.70	86.96	69.80	69.80	69.80
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	24/02/22	23/02/23	29/02/24	27/02/25	11/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FERGUSON ENTERPRISES INC.	20.38x	1.46x	14.01x	1.62%	43.31B
ASSA ABLOY AB	22.63x	2.85x	13.95x	1.94%	39.37B
SAINT-GOBAIN	11.77x	0.93x	6.01x	3.38%	38.69B
GEBERIT AG	28.4x	5.68x	19.27x	2.43%	21.35B
KINGSPAN GROUP PLC	23.69x	2.01x	14.55x	0.62%	20.82B
MASCO CORPORATION	15.22x	2.1x	10.48x	1.87%	13.43B
CARLISLE COMPANIES INCORPORATED	17.44x	2.91x	11.96x	1.42%	12.9B
QXO, INC.	-21.13x	1.41x	15.84x	3.14%	12.06B
ADVANCED DRAINAGE SYSTEMS, INC.	20.68x	3.26x	10.78x	0.62%	9.69B
Average	15.46x	2.51x	12.98x	1.89%	23.51B
Weighted average by Cap.	17.50x	2.31x	12.73x	2.03%