Valuation Danone London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-06-23 EDT			After hours 15:28:12
67.75 ^EUR	+1.93%		67.87	+0.18%

06:17am	BofA Raises Price Objective, Estimates for Danone on Recent Australia Acquisitions	MT
06-22	Global markets live: Chevron, AbbVie, SpaceX, Bank of America, CRH…

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	42,661	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-13.21%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	50,277	49,445	48,689
Change	-	-11.06%	16.93%	5.53%	14%	-12.69%	-1.65%	-1.53%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.6x	16.4x	15.3x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.34x	2.2x	2.06x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.23x	2.21x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.52x	1.46x	1.41x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.79x	1.7x	1.61x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.1x	9.43x	8.83x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.1x	12.1x	11.3x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.8x	17.6x	16.2x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.33%	5.67%	6.16%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.34	2.492	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.51%	3.74%	3.99%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.784	4.062	4.343
Distribution rate	66%	135%	162%	68.7%	79.8%	61.8%	61.3%	61.3%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,043	29,129	30,272
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,977	5,244	5,513
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,833	4,083	4,313
Net income ¹	1,924	959	881	2,021	1,825	2,362	2,543	2,732
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,616	6,784	6,028
Reference price ²	54.59	49.23	58.68	65.12	76.78	66.64	66.64	66.64
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.	19.66x	2.86x	14.06x	3.97%	251B
MONDELEZ INTERNATIONAL, INC.	20.43x	2.42x	14.24x	3.47%	76.39B
ARCHER-DANIELS-MIDLAND COMPANY	16.78x	0.52x	9.91x	2.72%	36.77B
THE HERSHEY COMPANY	21.4x	3.17x	12.88x	3.37%	34.66B
AJINOMOTO CO., INC.	43.32x	3.63x	21.55x	0.82%	36.48B
NESTLÉ INDIA LIMITED	68.5x	10.22x	43.43x	1.11%	28.61B
KRAFT HEINZ	10.52x	1.78x	8.78x	7.28%	26.12B
BUNGE GLOBAL SA	12.8x	0.38x	8.67x	2.56%	21.62B
Average	26.68x	3.12x	16.69x	3.16%	64.01B
Weighted average by Cap.	23.35x	2.95x	15.39x	3.49%