Valuation Clariant AG London S.E.

Stocks

Real-time Estimate Cboe Europe 09:04:19 2026-08-20 EDT			5-day change	1st Jan Change
10.52 ^CHF	-3.18%		+1.38%	+51.50%

02:05am	Swiss trade surplus at CHF 8.73 bln in July	RE
08-06	Jefferies Upgrades Clariant

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,262	4,822	4,086	3,318	2,351	3,578	-	-
Change	-	-23%	-15.25%	-18.8%	-29.16%	52.23%	-	-
Enterprise Value (EV) ¹	7,797	5,572	4,841	4,807	3,764	4,804	4,663	4,565
Change	-	-28.54%	-13.11%	-0.71%	-21.71%	27.64%	-2.92%	-2.12%
P/E	18.3x	56.3x	30.3x	13.6x	-31.1x	17.4x	14.2x	13.2x
PBR	2.65x	2.06x	2.03x	1.42x	1.16x	1.69x	1.61x	1.56x
PEG	-	-0.8x	0.5x	0.2x	0x	-0x	0.6x	1.72x
Capitalization / Revenue	1.43x	0.93x	0.93x	0.8x	0.6x	0.94x	0.91x	0.88x
EV / Revenue	1.78x	1.07x	1.11x	1.16x	0.96x	1.26x	1.18x	1.12x
EV / EBITDA	10.3x	6.24x	7.55x	7.25x	5.4x	7.15x	6.48x	5.99x
EV / EBIT	15.8x	9.03x	12x	11.6x	8.46x	11.3x	9.77x	8.94x
EV / FCF	1,299x	19x	22.4x	23x	13.8x	17.1x	14x	12.8x
FCF Yield	0.08%	5.26%	4.46%	4.35%	7.25%	5.83%	7.17%	7.79%
Dividend per Share ²	0.4	0.42	0.42	0.42	0.42	0.4344	0.4567	0.4831
Rate of return	2.11%	2.87%	3.38%	4.16%	5.87%	3.99%	4.2%	4.44%
EPS ²	1.04	0.26	0.41	0.74	-0.23	0.6252	0.7665	0.8252
Distribution rate	38.5%	162%	102%	56.8%	-183%	69.5%	59.6%	58.5%
Net sales ¹	4,372	5,198	4,377	4,152	3,915	3,814	3,946	4,079
EBITDA ¹	760	893	641	663	697	672.2	720	762.1
EBIT ¹	493	617	405	416	445	424.5	477.4	510.6
Net income ¹	344	84	134	244	-75	209.3	257.5	276
Net Debt ¹	1,535	750	755	1,489	1,413	1,226	1,085	986.5
Reference price ²	19.00	14.65	12.42	10.09	7.16	10.88	10.88	10.88
Nbr of stocks (in thousands)	329,554	329,116	329,017	328,848	328,286	328,876	-	-
Announcement Date	5/19/22	3/2/23	2/28/24	2/28/25	2/26/26	-	-	-

¹CHF in Million²CHF

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.($)
ECOLAB INC.	37.73x	5.12x	20.79x	1.03%	80.07B
SIKA AG	25.08x	2.98x	15.47x	2.07%	37.09B
GIVAUDAN SA	28.7x	4.34x	18.74x	2.32%	36.8B
FUJIFILM HOLDINGS CORPORATION	13.21x	1.3x	7.99x	2.39%	23.67B
EMS-CHEMIE HOLDING AG	36.22x	8.88x	27.01x	2.52%	22.73B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.94x	3.03x	6.11x	2.57%	21.53B
DUPONT DE NEMOURS, INC.	26.22x	2.82x	11.47x	1.72%	18.86B
ALBEMARLE CORPORATION	13.46x	2.72x	6.19x	1.2%	15.85B
NITTO DENKO CORPORATION	15.45x	1.7x	6.68x	1.95%	14.08B
Average	23.00x	3.66x	13.38x	1.97%	30.07B
Weighted average by Cap.	26.99x	4.06x	15.78x	1.82%