Valuation Danone Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:30:41 2026-06-15 EDT			5-day change	1st Jan Change
66.60 ^EUR	+0.06%		+4.05%	-12.99%

12:01am	What you should know about G7 host town Evian-Les-Bains	RE
06-10	Grupo Santander Upgrades Danone to Outperform, Raises PT	MT

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	43,007	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-12.51%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	50,623	49,791	49,035
Change	-	-11.06%	16.93%	5.53%	14%	-12.09%	-1.64%	-1.52%
P/E Ratio	18.6x	33.3x	45.1x	20.8x	27.2x	17.8x	16.5x	15.5x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.36x	2.22x	2.08x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.24x	2.24x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.53x	1.48x	1.42x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.81x	1.71x	1.62x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.2x	9.51x	8.89x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.2x	12.2x	11.4x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.9x	17.8x	16.4x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.3%	5.62%	6.1%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.339	2.488	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.48%	3.7%	3.96%
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	28,023	29,091	30,272
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,974	5,238	5,513
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,830	4,077	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	67.18	67.18	67.18
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NESTLÉ S.A.	19.87x	2.88x	14.17x	3.93%	258B
MONDELEZ INTERNATIONAL, INC.	21.62x	2.53x	14.9x	3.28%	80.86B
ARCHER-DANIELS-MIDLAND COMPANY	17.64x	0.54x	10.37x	2.58%	38.67B
THE HERSHEY COMPANY	22.63x	3.35x	13.6x	3.17%	36.85B
AJINOMOTO CO., INC.	38.5x	3.34x	18.61x	0.92%	30.81B
KRAFT HEINZ	11.65x	1.9x	9.34x	6.58%	28.92B
NESTLÉ INDIA LIMITED	67.23x	10.03x	42.62x	1.13%	27.91B
BUNGE GLOBAL SA	14.61x	0.41x	9.43x	2.24%	24.67B
Average	26.72x	3.12x	16.63x	2.98%	65.83B
Weighted average by Cap.	23.07x	2.93x	15.25x	3.42%