|
Market Closed -
Euronext Bruxelles
19:55:00 16/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 25.18 EUR | +0.24% |
|
+0.80% | -7.29% |
| 10-07 | EU contemplates changes to agri-chemical regulations |  |
| 09-08 | Solvay Confirms Partnership Talks with One Investment Management for Rare Earths Business | MT |
Company Valuation: Solvay SA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,543 | 9,790 | 2,912 | 3,251 | 2,837 | 2,634 | - | - |
| Change | - | -7.14% | -70.26% | 11.65% | -12.73% | -7.15% | - | - |
| Enterprise Value (EV) 1 | 12,692 | 11,581 | 4,401 | 4,751 | 4,434 | 4,378 | 4,400 | 4,386 |
| Change | - | -8.75% | -62% | 7.96% | -6.67% | -1.26% | 0.49% | -0.3% |
| P/E | 11.2x | 5.16x | 1.4x | 14.8x | 97x | 12x | 12.9x | 12.3x |
| PBR | 1.2x | 0.92x | 2.31x | 2.47x | 2.65x | 2.53x | 2.7x | 2.79x |
| PEG | - | 0x | 0.17x | -0.2x | -1.1x | 0x | -1.74x | 2.53x |
| Capitalization / Revenue | 1.04x | 0.73x | 0.6x | 0.69x | 0.67x | 0.64x | 0.63x | 0.61x |
| EV / Revenue | 1.26x | 0.86x | 0.9x | 1.01x | 1.04x | 1.07x | 1.05x | 1.02x |
| EV / EBITDA | 5.39x | 3.59x | 3.53x | 4.52x | 5.03x | 5.66x | 5.42x | 5.09x |
| EV / EBIT | 7.93x | 4.77x | 4.75x | 6.49x | 7.9x | 9.39x | 8.83x | 7.79x |
| EV / FCF | 14.7x | 10.6x | 7.84x | 13.2x | 12.7x | 21.9x | 19.4x | 14.3x |
| FCF Yield | 6.79% | 9.47% | 12.7% | 7.6% | 7.89% | 4.56% | 5.16% | 7.01% |
| Dividend per Share 2 | 3.85 | 4.05 | 2.43 | 2.43 | 2.43 | 2.43 | 2.395 | 2.439 |
| Rate of return | 3.77% | 4.29% | 8.76% | 7.8% | 8.95% | 9.65% | 9.51% | 9.69% |
| EPS 2 | 9.13 | 18.3 | 19.85 | 2.1 | 0.28 | 2.101 | 1.945 | 2.04 |
| Distribution rate | 42.2% | 22.1% | 12.2% | 116% | 868% | 116% | 123% | 120% |
| Net sales 1 | 10,105 | 13,426 | 4,880 | 4,686 | 4,262 | 4,100 | 4,199 | 4,303 |
| EBITDA 1 | 2,356 | 3,229 | 1,246 | 1,052 | 881 | 774 | 812 | 862 |
| EBIT 1 | 1,600 | 2,426 | 926 | 732 | 561 | 466.3 | 498.5 | 563.1 |
| Net income 1 | 948 | 1,905 | 2,093 | 223 | 30 | 186.2 | 240.7 | 266.4 |
| Net Debt 1 | 2,149 | 1,791 | 1,489 | 1,500 | 1,597 | 1,744 | 1,765 | 1,752 |
| Reference price 2 | 102.20 | 94.46 | 27.73 | 31.16 | 27.16 | 25.18 | 25.18 | 25.18 |
| Nbr of stocks (in thousands) | 103,158 | 103,640 | 105,008 | 104,332 | 104,465 | 104,623 | - | - |
| Announcement Date | 23/02/22 | 23/02/23 | 13/03/24 | 05/03/25 | 24/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.98x | 1.07x | 5.66x | 9.65% | 2.96B | |
| 19.82x | 3.5x | 9.96x | 2.03% | 70.41B | |
| 12.58x | 0.95x | 7.92x | 4.28% | 51.55B | |
| 53.68x | 8.57x | 36.5x | 1.02% | 16.12B | |
| 12.42x | 0.86x | 6.1x | 2.86% | 13.66B | |
| 16.93x | 0.76x | 8.21x | 2.91% | 10.56B | |
| 5.25x | 0.75x | 3.07x | 4.09% | 10.28B | |
| 11.06x | 0.72x | 4.76x | 2.95% | 10B | |
| 37.69x | 1.72x | 9.08x | 2.02% | 9.29B | |
| 30.69x | 4.19x | 18.06x | 0.38% | 7.7B | |
| Average | 21.21x | 2.31x | 10.93x | 3.22% | 20.26B | |
| Weighted average by Cap. | 19.97x | 2.57x | 10.80x | 2.82% |
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
- SOLB Stock
- Valuation Solvay SA
Select your edition
All financial news and data tailored to specific country editions
