Valuation Danone Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 08:19:37 2026-07-27 EDT			5-day change	1st Jan Change
70.30 ^EUR	+0.54%		-4.54%	-8.51%

07-27	Chobani fails to end Dannon parent Danone's cold-brew coffee lawsuit	RE
07-22	DANONE : JP Morgan remains its Buy rating	ZD

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	45,436	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-7.57%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	53,609	52,850	52,293
Change	-	-11.06%	16.93%	5.53%	14%	-6.91%	-1.42%	-1.05%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	18.7x	17.3x	16.2x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.51x	2.37x	2.25x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.19x	2.39x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.62x	1.55x	1.49x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.91x	1.8x	1.72x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.8x	10.1x	9.47x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14x	13x	12.1x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.8x	18.9x	17.5x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.04%	5.28%	5.7%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.331	2.493	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.29%	3.52%	3.76%
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%	60.9%	60.9%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,087	29,332	30,423
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,978	5,258	5,521
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,824	4,078	4,305
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	8,173	7,414	6,856
Reference price ²	54.59	49.23	58.68	65.12	76.78	70.76	70.76	70.76
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	642,116	-	-
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.	20.87x	2.88x	14.24x	3.89%	254B
MONDELEZ INTERNATIONAL, INC.	21.4x	2.46x	14.51x	3.42%	77.69B
ARCHER-DANIELS-MIDLAND COMPANY	18.66x	0.57x	10.78x	2.4%	41.41B
THE HERSHEY COMPANY	21.83x	3.23x	13.17x	3.31%	35.36B
KRAFT HEINZ	12.23x	1.96x	9.63x	6.25%	30.44B
AJINOMOTO CO., INC.	36x	3.04x	17.99x	0.99%	29.72B
NESTLÉ INDIA LIMITED	67.22x	10.27x	42.53x	1.14%	28.91B
BUNGE GLOBAL SA	14.43x	0.41x	9.39x	2.39%	23.58B
Average	26.58x	3.10x	16.53x	2.97%	65.14B
Weighted average by Cap.	23.48x	2.91x	15.23x	3.41%