Valuation Danone

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-29 EDT			5-day change	1st Jan Change
70.58 ^EUR	-2.30%		+1.00%	-8.08%

07:03pm	New UK PM Burnham urged to put food on a par with defence and energy	RE
07-29	DANONE : RBC remains Neutral	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	45,321	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-7.8%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	53,364	52,739	52,202
Change	-	-11.06%	16.93%	5.53%	14%	-7.33%	-1.17%	-1.02%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	18.7x	17.3x	16.3x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.58x	2.37x	2.24x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.19x	2.57x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.61x	1.54x	1.49x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.9x	1.8x	1.72x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.8x	10x	9.46x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.9x	12.9x	12.1x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.5x	18.8x	17.6x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.88%	5.32%	5.67%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.338	2.492	2.658
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.31%	3.53%	3.77%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.777	4.075	4.333
Distribution rate	66%	135%	162%	68.7%	79.8%	61.9%	61.2%	61.3%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,125	29,362	30,432
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,924	5,263	5,518
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,832	4,086	4,307
Net income ¹	1,924	959	881	2,021	1,825	2,321	2,582	2,765
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,043	7,419	6,881
Reference price ²	54.59	49.23	58.68	65.12	76.78	70.58	70.58	70.58
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.($)
DANONE	19.05x	1.94x	10.96x	3.23%	52.86B
NESTLÉ S.A.	21.17x	2.93x	14.49x	3.81%	259B
MONDELEZ INTERNATIONAL, INC.	22.1x	2.52x	14.88x	3.32%	80.2B
ARCHER-DANIELS-MIDLAND COMPANY	17.37x	0.55x	10.44x	2.48%	40.09B
THE HERSHEY COMPANY	22.97x	3.38x	13.78x	3.15%	37.2B
KRAFT HEINZ	13.01x	2.04x	10.02x	5.88%	32.37B
NESTLÉ INDIA LIMITED	69.43x	10.63x	44.05x	1.1%	30.17B
AJINOMOTO CO., INC.	34.53x	2.92x	17.31x	1.03%	28.5B
BUNGE GLOBAL SA	13.94x	0.4x	9.18x	2.47%	22.77B
Average	25.95x	3.04x	16.12x	2.94%	64.84B
Weighted average by Cap.	23.37x	2.90x	15.11x	3.34%