Valuation Danone Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 09:08:02 2026-07-06 EDT			5-day change	1st Jan Change
73.41 ^EUR	+0.01%		+2.14%	-4.16%

07-03	DANONE : Receives a Sell rating from Deutsche Bank	ZD
07-03	The rebound is gaining traction in Europe with Wall Street on the sidelines

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	46,989	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-4.41%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	55,050	54,230	53,584
Change	-	-11.06%	16.93%	5.53%	14%	-4.41%	-1.49%	-1.19%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	19.4x	17.9x	16.8x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.61x	2.46x	2.33x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.26x	2.48x
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	1.96x	1.85x	1.76x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	11x	10.3x	9.67x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14.4x	13.2x	12.4x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.4x	19.4x	18x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.91%	5.15%	5.56%
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%	3.18%	3.41%	3.64%
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	73.40	73.40	73.40
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.	20.98x	3.01x	14.78x	3.72%	271B
MONDELEZ INTERNATIONAL, INC.	21.27x	2.47x	14.55x	3.41%	78.19B
ARCHER-DANIELS-MIDLAND COMPANY	17.1x	0.52x	10.04x	2.68%	37.01B
THE HERSHEY COMPANY	22.82x	3.36x	13.68x	3.17%	36.95B
AJINOMOTO CO., INC.	43.57x	3.64x	21.55x	0.82%	36.55B
KRAFT HEINZ	12.11x	1.94x	9.56x	6.33%	30.08B
NESTLÉ INDIA LIMITED	71.25x	10.64x	45.18x	1.07%	29.56B
BUNGE GLOBAL SA	12.23x	0.38x	8.68x	2.73%	20.66B
Average	27.67x	3.24x	17.25x	2.99%	67.46B
Weighted average by Cap.	24.34x	3.08x	15.95x	3.33%