Valuation Danone

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-18 EDT			5-day change	1st Jan Change
65.70 ^EUR	-0.15%		-0.45%	-14.43%

06-16	Argan Delivers Cold Storage Warehouse in France to Danone	MT
06-16	Argan delivers new Sorigny warehouse to Danone Group

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	42,059	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-14.44%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	49,675	48,843	48,087
Change	-	-11.06%	16.93%	5.53%	14%	-13.74%	-1.67%	-1.55%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.4x	16.2x	15.1x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.3x	2.17x	2.03x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	2.2x	2.19x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.5x	1.45x	1.39x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.77x	1.68x	1.59x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.98x	9.32x	8.72x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13x	12x	11.2x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.5x	17.5x	16.1x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.4%	5.73%	6.22%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.339	2.488	2.661
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.56%	3.79%	4.05%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.784	4.062	4.343
Distribution rate	66%	135%	162%	68.7%	79.8%	61.8%	61.3%	61.3%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,033	29,102	30,272
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,976	5,240	5,513
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,831	4,079	4,313
Net income ¹	1,924	959	881	2,021	1,825	2,362	2,543	2,732
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	7,616	6,784	6,028
Reference price ²	54.59	49.23	58.68	65.12	76.78	65.70	65.70	65.70
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.($)
DANONE	17.39x	1.77x	10x	3.56%	48.83B
NESTLÉ S.A.	19.69x	2.86x	14.07x	3.97%	256B
MONDELEZ INTERNATIONAL, INC.	20.89x	2.46x	14.49x	3.39%	78.12B
ARCHER-DANIELS-MIDLAND COMPANY	16.82x	0.52x	9.93x	2.71%	36.87B
THE HERSHEY COMPANY	21.84x	3.24x	13.18x	3.29%	35.56B
AJINOMOTO CO., INC.	37.6x	3.18x	18.86x	0.94%	31.89B
NESTLÉ INDIA LIMITED	68.76x	10.26x	43.6x	1.11%	28.75B
KRAFT HEINZ	11.08x	1.84x	9.06x	6.92%	27.51B
BUNGE GLOBAL SA	13.34x	0.39x	8.9x	2.46%	22.53B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	30.81x	0.64x	16.11x	0.65%	19.81B
Average	25.82x	2.72x	15.82x	2.9%	58.64B
Weighted average by Cap.	22.71x	2.76x	14.82x	3.4%