Valuation Danone

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 EDT			5-day change	1st Jan Change
62.24 ^EUR	-0.22%		+1.10%	-18.94%

10-22	Coca-Cola, Nestlé, Danone to Revise Plastic Bottle Recycling Claims Under EU Rules	MT
10-22	Coca-Cola, Nestle, Danone to Revise Plastic Bottle Recycling Claims in EU	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	40,039	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-18.55%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	48,713	47,743	46,904
Change	-	-11.06%	16.93%	5.53%	14%	-15.41%	-1.99%	-1.76%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	16.7x	15.3x	14.3x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.24x	2.11x	1.99x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.71x	2.06x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.42x	1.36x	1.31x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.73x	1.62x	1.54x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.84x	9.1x	8.54x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.7x	11.7x	10.9x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	19.9x	17.1x	16x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.03%	5.85%	6.25%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.336	2.49	2.644
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.75%	4%	4.25%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.723	4.056	4.338
Distribution rate	66%	135%	162%	68.7%	79.8%	62.8%	61.4%	61%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,130	29,448	30,547
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,948	5,244	5,489
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,828	4,090	4,308
Net income ¹	1,924	959	881	2,021	1,825	2,348	2,558	2,743
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,674	7,704	6,865
Reference price ²	54.59	49.23	58.68	65.12	76.78	62.24	62.24	62.24
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.($)
DANONE	16.72x	1.73x	9.84x	3.75%	44.84B
NESTLÉ S.A.	21.86x	2.95x	14.5x	3.75%	261B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.54x	15.12x	3.22%	81.43B
ARCHER-DANIELS-MIDLAND COMPANY	14.82x	0.53x	9.51x	2.6%	38.62B
THE HERSHEY COMPANY	20.53x	3.13x	12.73x	3.4%	34.09B
AJINOMOTO CO., INC.	34.67x	3x	17.5x	1.07%	30.83B
KRAFT HEINZ	-8.74x	1.88x	9.42x	6.47%	29.41B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.06x	5.42x	17.27x	3.22%	29.7B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.57x	1.69x	11.92x	4.85%	26.73B
NESTLÉ INDIA LIMITED	54.26x	8.28x	34.44x	1.39%	23.84B
Average	21.76x	3.12x	15.22x	3.37%	60.05B
Weighted average by Cap.	21.14x	2.88x	14.53x	3.51%