Valuation AstraZeneca PLC Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 2026-07-10			5-day change	1st Jan Change
139.85 ^CHF	+0.43%		-8.51%	-3.45%

07-10	Telecom shares boost UK's FTSE 100, though index clocks weekly loss	RE
07-10	Vodafone lifts FTSE 100 as easyJet backs new bid	AN

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	267,135	-	-
Change	-	15.06%	-0.08%	-2.91%	41.66%	-7.18%	-	-
Enterprise Value (EV) ¹	206,417	232,365	231,778	227,741	311,187	286,459	278,981	270,482
Change	-	12.57%	-0.25%	-1.74%	36.64%	-7.95%	-2.61%	-3.05%
P/E	1,469x	64.1x	35.4x	29.1x	28.4x	21.6x	19x	16.4x
PBR	4.24x	5.65x	5.39x	5.02x	5.96x	5.04x	4.38x	3.7x
PEG	-	0x	0.4x	1.6x	0.6x	1x	1.4x	1x
Capitalization / Revenue	4.87x	4.72x	4.57x	3.76x	4.9x	4.23x	4x	3.75x
EV / Revenue	5.52x	5.24x	5.06x	4.21x	5.3x	4.53x	4.18x	3.8x
EV / EBITDA	27.2x	25.2x	17.1x	13.6x	16x	12.7x	11.3x	9.98x
EV / EBIT	20.8x	17.4x	15.9x	13.5x	16.8x	13.5x	11.9x	10.5x
EV / FCF	42.4x	26.7x	25.8x	22.9x	26.5x	28.5x	21.1x	18.4x
FCF Yield	2.36%	3.75%	3.88%	4.36%	3.78%	3.51%	4.74%	5.42%
Dividend per Share ²	2.87	2.9	2.9	3.1	3.2	3.341	3.522	3.658
Rate of return	2.44%	2.15%	2.15%	2.37%	1.72%	1.94%	2.05%	2.12%
EPS ²	0.08	2.11	3.81	4.5	6.54	7.988	9.071	10.51
Distribution rate	3,588%	137%	76.1%	68.9%	48.9%	41.8%	38.8%	34.8%
Net sales ¹	37,417	44,351	45,811	54,073	58,739	63,204	66,772	71,145
EBITDA ¹	7,586	9,237	13,580	16,691	19,476	22,641	24,705	27,115
EBIT ¹	9,928	13,350	14,534	16,928	18,478	21,168	23,414	25,728
Net income ¹	112	3,288	5,961	7,035	10,225	12,432	13,937	15,996
Net Debt ¹	24,383	22,923	22,510	24,570	23,374	19,323	11,846	3,346
Reference price ²	117.51	135.16	135.02	131.05	185.60	172.23	172.23	172.23
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ELI LILLY AND COMPANY	34.92x	12.63x	25.81x	0.57%	1,060B
JOHNSON & JOHNSON	27.42x	6.3x	17.1x	2.08%	619B
ABBVIE INC.	30x	7.34x	15.02x	2.76%	438B
ROCHE HOLDING AG	17.98x	4.45x	11.01x	2.97%	333B
NOVARTIS AG	21.52x	5.52x	13.36x	2.86%	282B
NOVO NORDISK A/S	14.17x	5.3x	10.9x	3.52%	218B
AMGEN INC.	23.77x	6.31x	11.12x	2.78%	196B
GILEAD SCIENCES, INC.	-46.02x	5.6x	31.12x	2.5%	161B
PFIZER INC.	12.29x	3.03x	7.56x	7.14%	138B
Average	15.12x	6.27x	15.89x	3.02%	382.73B
Weighted average by Cap.	23.57x	7.91x	18.16x	2.21%