Valuation AstraZeneca PLC BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-1.26%

08-07	Stockholm's stock market falls in early Friday trading	FW
08-07	ASTRAZENECA PLC : Jefferies reaffirms its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	182,034	209,442	209,268	203,171	287,813	248,994	-	-
Change	-	15.06%	-0.08%	-2.91%	41.66%	-13.49%	-	-
Enterprise Value (EV) ¹	206,417	232,365	231,778	227,741	311,187	268,775	261,303	253,073
Change	-	12.57%	-0.25%	-1.74%	36.64%	-13.63%	-2.78%	-3.15%
P/E	1,469x	64.1x	35.4x	29.1x	28.4x	20.6x	17.9x	15.6x
PBR	4.24x	5.65x	5.39x	5.02x	5.96x	4.62x	4.1x	3.48x
PEG	-	0x	0.4x	1.6x	0.6x	1.1x	1.2x	1x
Capitalization / Revenue	4.87x	4.72x	4.57x	3.76x	4.9x	3.94x	3.72x	3.49x
EV / Revenue	5.52x	5.24x	5.06x	4.21x	5.3x	4.25x	3.91x	3.55x
EV / EBITDA	27.2x	25.2x	17.1x	13.6x	16x	12.1x	10.7x	9.46x
EV / EBIT	20.8x	17.4x	15.9x	13.5x	16.8x	12.7x	11.2x	9.9x
EV / FCF	42.4x	26.7x	25.8x	22.9x	26.5x	28x	20.2x	17.6x
FCF Yield	2.36%	3.75%	3.88%	4.36%	3.78%	3.57%	4.94%	5.68%
Dividend per Share ²	2.87	2.9	2.9	3.1	3.2	3.325	3.527	3.662
Rate of return	2.44%	2.15%	2.15%	2.37%	1.72%	2.07%	2.2%	2.28%
EPS ²	0.08	2.11	3.81	4.5	6.54	7.8	8.957	10.31
Distribution rate	3,588%	137%	76.1%	68.9%	48.9%	42.6%	39.4%	35.5%
Net sales ¹	37,417	44,351	45,811	54,073	58,739	63,245	66,851	71,298
EBITDA ¹	7,586	9,237	13,580	16,691	19,476	22,269	24,395	26,750
EBIT ¹	9,928	13,350	14,534	16,928	18,478	21,088	23,265	25,566
Net income ¹	112	3,288	5,961	7,035	10,225	12,070	13,716	15,668
Net Debt ¹	24,383	22,923	22,510	24,570	23,374	19,780	12,308	4,079
Reference price ²	117.51	135.16	135.02	131.05	185.60	160.54	160.54	160.54
Nbr of stocks (in thousands)	1,549,159	1,549,528	1,549,926	1,550,317	1,550,726	1,551,024	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/6/25	2/10/26	-	-	-

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.($)
ELI LILLY AND COMPANY	33.6x	12.3x	24.81x	0.58%	1,057B
JOHNSON & JOHNSON	28.84x	-	-	2.07%	625B
ABBVIE INC.	32.43x	7.35x	15.3x	2.81%	435B
ROCHE HOLDING AG	20.47x	4.85x	12.02x	2.72%	363B
NOVARTIS AG	22.14x	5.72x	14.28x	2.8%	296B
ASTRAZENECA PLC	20.58x	4.25x	12.07x	2.07%	249B
AMGEN INC.	25.76x	6.78x	12.06x	2.45%	222B
NOVO NORDISK A/S	13.84x	4.97x	10.44x	3.68%	209B
GILEAD SCIENCES, INC.	-41.37x	5.93x	33.46x	2.47%	165B
Average	17.37x	6.52x	16.80x	2.41%	402.31B
Weighted average by Cap.	24.45x	8.09x	18.31x	1.98%