Valuation Danone Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 15:44:22 2026-09-29 EDT			5-day change	1st Jan Change
58.84 ^EUR	-1.57%		-3.38%	-23.37%

10:07am	'Let them be scared': Moscow sends EU message with widening corporate crackdown	RE
09-24	BofA Expects Danone to Benefit from Clinical Nutrition Business Growth; Price Objective Down	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	37,800	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-23.1%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	46,777	45,874	45,438
Change	-	-11.06%	16.93%	5.53%	14%	-18.77%	-1.93%	-0.95%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	15.8x	14.5x	13.6x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.14x	2.04x	1.95x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.54x	2.03x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.34x	1.28x	1.24x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.66x	1.56x	1.48x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.43x	8.74x	8.26x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.2x	11.2x	10.5x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.7x	16.4x	15.4x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.35%	6.1%	6.49%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.352	2.501	2.664
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.95%	4.2%	4.48%
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%	60.8%	60.7%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,204	29,493	30,601
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,962	5,248	5,501
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,835	4,089	4,313
Net income ¹	1,924	959	881	2,021	1,825	2,367	2,606	2,787
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,977	8,074	7,638
Reference price ²	54.59	49.23	58.68	65.12	76.78	59.50	59.50	59.50
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.	20.24x	2.77x	13.8x	4.08%	238B
MONDELEZ INTERNATIONAL, INC.	18.72x	2.43x	14.47x	3.42%	76.81B
DANONE	15.82x	1.67x	9.42x	3.95%	43.52B
ARCHER-DANIELS-MIDLAND COMPANY	14.89x	0.53x	9.56x	2.59%	38.74B
THE HERSHEY COMPANY	19.9x	3.04x	12.35x	3.51%	33.03B
AJINOMOTO CO., INC.	34.27x	2.97x	17.31x	1.08%	30.36B
KRAFT HEINZ	-8.3x	1.82x	9.09x	6.81%	27.94B
NESTLÉ INDIA LIMITED	62.38x	9.57x	39.68x	1.22%	27.05B
BUNGE GLOBAL SA	11.12x	0.37x	8.41x	2.64%	20.95B
Average	21.00x	2.80x	14.90x	3.26%	59.62B
Weighted average by Cap.	20.33x	2.70x	14.20x	3.6%