Valuation Danone London S.E.

Stocks

Market Closed - London S.E. 11:30:00 2026-09-21 EDT			5-day change	1st Jan Change
60.37 ^EUR	+0.25%		-2.44%	-21.29%

09-21	Danone raises €1.5bn through a three-tranche bond issue
09-18	What we know about Russia's move to take control of Nestle, Auchan assets	RE

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	38,765	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-21.14%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	47,542	46,670	46,241
Change	-	-11.06%	16.93%	5.53%	14%	-17.44%	-1.83%	-0.92%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16x	14.6x	13.7x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.18x	2.06x	1.96x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.55x	2.05x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.38x	1.31x	1.27x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.69x	1.58x	1.51x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.53x	8.84x	8.35x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.4x	11.4x	10.7x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.2x	16.4x	15.5x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.2%	6.09%	6.45%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.495	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.9%	4.14%	4.42%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.761	4.115	4.39
Distribution rate	66%	135%	162%	68.7%	79.8%	62.6%	60.6%	60.6%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,192	29,482	30,602
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,990	5,277	5,540
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,838	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,356	2,590	2,762
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,777	7,905	7,476
Reference price ²	54.59	49.23	58.68	65.12	76.78	60.26	60.26	60.26
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	20.08x	2.75x	13.73x	4.12%	238B
MONDELEZ INTERNATIONAL, INC.	19.37x	2.45x	14.58x	3.38%	77.66B
DANONE	16.1x	1.69x	9.56x	3.89%	44.66B
ARCHER-DANIELS-MIDLAND COMPANY	15.77x	0.56x	10.06x	2.49%	41.05B
THE HERSHEY COMPANY	20.56x	3.13x	12.71x	3.4%	34.12B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.82B
KRAFT HEINZ	-8.61x	1.87x	9.3x	6.57%	28.97B
NESTLÉ INDIA LIMITED	62.68x	9.62x	39.88x	1.22%	27.19B
Average	22.44x	3.12x	15.85x	3.27%	65.22B
Weighted average by Cap.	20.73x	2.79x	14.45x	3.63%