Valuation Danone Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 11:20:34 2026-07-09 EDT			5-day change	1st Jan Change
72.41 ^EUR	-1.19%		-1.95%	-5.83%

07-07	DANONE : Receives a Buy rating from Barclays	ZD
07-03	DANONE : Receives a Sell rating from Deutsche Bank	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	46,848	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-4.7%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	54,909	54,089	53,444
Change	-	-11.06%	16.93%	5.53%	14%	-4.65%	-1.49%	-1.19%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	19.3x	17.9x	16.7x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.6x	2.46x	2.32x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.26x	2.46x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.67x	1.6x	1.54x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.95x	1.84x	1.75x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	11x	10.3x	9.65x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14.3x	13.2x	12.3x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.3x	19.4x	17.9x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.92%	5.16%	5.58%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.334	2.503	2.675
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.19%	3.42%	3.66%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.793	4.093	4.371
Distribution rate	66%	135%	162%	68.7%	79.8%	61.5%	61.1%	61.2%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,094	29,355	30,459
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,982	5,264	5,539
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,830	4,096	4,331
Net income ¹	1,924	959	881	2,021	1,825	2,370	2,567	2,752
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,061	7,241	6,596
Reference price ²	54.59	49.23	58.68	65.12	76.78	73.18	73.18	73.18
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	640,173	-	-
Announcement Date	2/23/22	2/22/23	2/22/24	2/26/25	2/20/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	20.86x	2.99x	14.72x	3.74%	267B
MONDELEZ INTERNATIONAL, INC.	20.78x	2.42x	14.28x	3.5%	76.35B
ARCHER-DANIELS-MIDLAND COMPANY	17.88x	0.53x	10.29x	2.56%	38.7B
THE HERSHEY COMPANY	21.85x	3.23x	13.15x	3.31%	35.38B
AJINOMOTO CO., INC.	40.28x	3.38x	19.99x	0.88%	33.46B
KRAFT HEINZ	11.89x	1.92x	9.45x	6.44%	29.55B
NESTLÉ INDIA LIMITED	70.82x	10.56x	44.87x	1.08%	29.19B
BUNGE GLOBAL SA	13.24x	0.39x	9.11x	2.52%	22.36B
GENERAL MILLS, INC.	11.51x	1.81x	10.35x	6.75%	19.39B
Average	25.46x	3.03x	16.25x	3.42%	61.28B
Weighted average by Cap.	23.41x	2.98x	15.50x	3.48%