Valuation Bayer AG Warsaw S.E.

Stocks

Market Closed - Warsaw S.E. Other stock markets 11:55:50 2026-07-06 EDT			5-day change	1st Jan Change
226.70 ^PLN	0.00%		+13.92%	+47.28%

07-06	BAYER AG : Goldman Sachs gives a Buy rating	ZD
07-06	Goldman raises Bayer price target to €62.50, 'Buy'	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,174	47,476	33,039	18,975	36,360	49,416	-	-
Change	-	2.82%	-30.41%	-42.57%	91.62%	35.91%	-	-
Enterprise Value (EV) ¹	79,140	78,749	67,302	51,329	82,696	81,141	77,933	74,681
Change	-	-0.49%	-14.54%	-23.73%	61.11%	-1.88%	-3.95%	-4.17%
P/E	46.1x	11.5x	-11.2x	-7.43x	-10.1x	22.1x	16.6x	14.3x
PBR	1.4x	1.22x	1x	0.59x	1.4x	1.79x	1.63x	1.5x
PEG	-	0x	0x	0.6x	-0.2x	-0x	0.5x	0.9x
Capitalization / Revenue	1.05x	0.94x	0.69x	0.41x	0.8x	1.08x	1.06x	1.02x
EV / Revenue	1.8x	1.55x	1.41x	1.1x	1.81x	1.78x	1.67x	1.55x
EV / EBITDA	7.08x	5.83x	5.75x	5.07x	8.55x	8.45x	7.65x	6.82x
EV / EBIT	10.8x	8.51x	8.87x	9.44x	16.2x	14.2x	12.1x	10.7x
EV / FCF	31.9x	19x	28.4x	11.2x	24x	-77.1x	21.3x	17.5x
FCF Yield	3.13%	5.26%	3.52%	8.94%	4.16%	-1.3%	4.69%	5.73%
Dividend per Share ²	2	2.4	0.11	0.11	0.11	0.228	0.6291	1.063
Rate of return	4.26%	4.97%	0.33%	0.57%	0.3%	0.45%	1.23%	2.08%
EPS ²	1.02	4.22	-2.99	-2.6	-3.68	2.32	3.089	3.573
Distribution rate	196%	56.9%	-3.68%	-4.23%	-2.99%	9.83%	20.4%	29.8%
Net sales ¹	44,081	50,739	47,637	46,606	45,575	45,579	46,726	48,266
EBITDA ¹	11,179	13,513	11,706	10,123	9,669	9,606	10,189	10,956
EBIT ¹	7,295	9,257	7,589	5,436	5,108	5,722	6,419	7,002
Net income ¹	1,000	4,150	-2,941	-2,552	-3,620	2,134	2,927	3,450
Net Debt ¹	32,966	31,273	34,263	32,354	46,336	31,725	28,517	25,265
Reference price ²	47.00	48.32	33.63	19.31	37.01	51.18	51.18	51.18
Nbr of stocks (in thousands)	982,424	982,424	982,424	982,424	982,424	982,424	-	-
Announcement Date	3/1/22	2/28/23	3/5/24	3/4/25	3/4/26	-	-	-

¹EUR in Million²EUR

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	35.49x	12.89x	26.26x	0.56%	1,082B
JOHNSON & JOHNSON	28.11x	6.46x	17.57x	2.03%	633B
ABBVIE INC.	32.2x	7.69x	15.73x	2.65%	461B
ROCHE HOLDING AG	18.15x	4.51x	11.08x	2.94%	338B
ASTRAZENECA PLC	24.06x	5.03x	14.1x	1.73%	299B
NOVARTIS AG	22.19x	5.69x	13.74x	2.76%	291B
NOVO NORDISK A/S	14.43x	5.37x	11.03x	3.47%	222B
AMGEN INC.	24.39x	6.45x	11.36x	2.7%	202B
GILEAD SCIENCES, INC.	-46.87x	5.66x	31.47x	2.47%	163B
Average	16.90x	6.64x	16.92x	2.37%	410.27B
Weighted average by Cap.	24.74x	8.04x	18.59x	1.94%