Company Valuation: ADM Hamburg AG

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 215.7 262.1 235.1 215.7 167.7 172.2
Change - 21.53% -10.29% -8.28% -22.22% 2.68%
Enterprise Value (EV) 1 215.7 262.1 235.1 215.7 188.2 190.5
Change - 21.53% -10.29% -8.28% -12.72% 1.19%
P/E -166x -10,727x -338x 3,636x 658x 188x
PBR 4.25x 5.16x 4.7x 4.3x 3.33x 3.36x
PEG - 109.3x -0x -34x 2x 1x
Capitalization / Revenue 0.57x 0.6x 0.44x 0.43x 0.39x 0.47x
EV / Revenue 0.57x 0.6x 0.44x 0.43x 0.44x 0.52x
EV / EBITDA 12.8x 18.6x 8.34x 8.55x 7.59x 7.17x
EV / EBIT 36.6x 81.8x 14.3x 17.7x 16.8x 17.4x
EV / FCF 47.8x -18.6x -6.02x 3.78x -8.86x -36.6x
FCF Yield 2.09% -5.36% -16.6% 26.5% -11.3% -2.73%
Dividend per Share 2 13.58 - 13.58 13.58 13.58 13.58
Rate of return 4.72% - 4.32% 4.72% 6.06% 5.9%
EPS 2 -1.739 -0.0326 -0.9287 0.0792 0.3405 1.226
Distribution rate -781% - -1,462% 17,143% 3,988% 1,108%
Net sales 1 377.2 434.1 534.2 502.7 430.1 365
EBITDA 1 16.79 14.1 28.18 25.21 24.8 26.57
EBIT 1 5.89 3.203 16.42 12.17 11.19 10.93
Net income 1 -1.303 -0.0244 -0.6954 0.0593 0.255 0.9181
Net Debt 1 -0.000479 -0.000588 -0.000835 -0.002231 20.5 18.25
Reference price 2 288.00 350.00 314.00 288.00 224.00 230.00
Nbr of stocks (in thousands) 749 749 749 749 749 749
Announcement Date 6/4/21 6/8/22 6/5/23 6/24/24 6/27/25 6/24/26
1EUR in Million2EUR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 195M
22.43x3.01x14.83x3.66% 269B
19.12x2.59x15.36x3.1% 83.57B
18.03x1.85x10.6x3.48% 48.14B
20.74x3.25x13.05x3.23% 35.79B
12.71x0.48x8.41x2.98% 33.3B
30.07x5.86x19.47x2.87% 30.69B
19.09x1.85x12.98x4.32% 29.79B
-8.64x1.86x9.22x6.5% 29.13B
Average 16.69x 2.60x 12.99x 3.77% 62.22B
Weighted average by Cap. 19.50x 2.75x 13.92x 3.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ADM Hamburg AG

Historical PBR trend

Valuation ratios - PBR - ADM Hamburg AG

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ADM Hamburg AG

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ADM Hamburg AG

  1. Stock Market
  2. Stocks
  3. OEL Stock
  4. Valuation ADM Hamburg AG