Company Valuation: 3M Company

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 94,326 - -
Change - -32.49% -12.63% 16.43% 20.99% 10.91% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 103,086 104,279 103,208
Change - -29.53% -13.21% 7.36% 21.3% 12.39% 1.16% -1.03%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 24.9x 19.9x 19.3x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 24.3x 14.4x 8.57x
PEG - 19.9x 0x -0x -1.3x 1.1x 0.8x 6.09x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.71x 3.57x 3.45x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 4.06x 3.94x 3.77x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 14x 13.1x 12.4x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 16.8x 15.6x 14.5x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 31.4x 23.8x 24.3x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 3.18% 4.19% 4.11%
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% 1.74% 1.84% 1.97%
EPS 2 10.12 10.18 -12.63 7.55 6 7.336 9.196 9.488
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 43.5% 36.7% 38.1%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,407 26,447 27,355
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,383 7,970 8,301
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,150 6,698 7,114
Net income 1 5,921 5,777 -6,995 4,173 3,250 3,960 4,786 4,941
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,760 9,954 8,882
Reference price 2 177.63 119.92 109.32 129.09 160.10 182.90 182.90 182.90
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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.28x - - -.--% 1,124B
27.17x2.22x14.24x1.06% 160B
24.93x4.06x13.96x1.74% 94.33B
31.91x2.39x18.43x0.74% 86.18B
25.95x5.52x18.84x2.19% 84.49B
36.47x4.37x20.45x2.43% 78.03B
22.95x1.8x12.72x1.12% 75.62B
44.09x2.89x14.9x2.67% 26.88B
Average 29.84x 3.32x 16.22x 1.49% 216.18B
Weighted average by Cap. 26.50x 3.25x 16.07x 0.54%

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