Valuation 3M Company Lima

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:33:46 2026-07-27 EDT			5-day change	1st Jan Change
177.26 ^USD	+11.40%		+0.89%	+3.05%

07-24	3m Insider Sold Shares Worth $1,343,067, According to a Recent SEC Filing	MT
07-23	3M Insider Sold Shares Worth $1,312,933, According to a Recent SEC Filing	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	102,360	69,104	60,379	70,297	85,049	89,024	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	4.67%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	97,739	99,022	97,906
Change	-	-29.53%	-13.21%	7.36%	21.3%	6.56%	1.31%	-1.13%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	23.1x	19.1x	18.2x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	25.7x	13.3x	8.09x
PEG	-	19.9x	0x	-0x	-1.3x	0.9x	0.9x	3.71x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.5x	3.38x	3.25x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.84x	3.76x	3.58x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.3x	12.5x	11.8x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	15.9x	14.9x	13.8x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	28.2x	21.7x	22.1x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.55%	4.61%	4.53%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.191	3.371	3.611
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	1.85%	1.95%	2.09%
EPS ²	10.12	10.18	-12.63	7.55	6	7.475	9.044	9.488
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	42.7%	37.3%	38.1%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,435	26,366	27,355
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,375	7,937	8,301
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,149	6,659	7,114
Net income ¹	5,921	5,777	-6,995	4,173	3,250	4,029	4,749	4,941
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,715	9,998	8,882
Reference price ²	177.63	119.92	109.32	129.09	160.10	172.62	172.62	172.62
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	515,722	-	-
Announcement Date	1/25/22	1/24/23	1/23/24	1/21/25	1/20/26	-	-	-

¹USD in Million²USD

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.($)
BERKSHIRE HATHAWAY INC.	24.15x	-	-	-.--%	1,069B
HITACHI, LTD.	23.89x	1.92x	11.92x	1.22%	133B
ILLINOIS TOOL WORKS INC.	24.94x	5.4x	18.39x	2.32%	81.42B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.7x	2.32x	17.26x	0.76%	80.99B
HONEYWELL INTERNATIONAL INC.	36.42x	4.32x	20.99x	2.89%	77.06B
MITSUBISHI ELECTRIC CORPORATION	23.15x	1.77x	13x	1.18%	70.65B
DSM-FIRMENICH	37.14x	2.55x	13.17x	3.1%	22.89B
JARDINE MATHESON HOLDINGS LIMITED	11.51x	0.77x	4.6x	3.87%	18.71B
Average	26.61x	2.72x	14.19x	1.92%	194.18B
Weighted average by Cap.	25.16x	2.92x	15.28x	0.55%