|
Market Closed -
Euronext Amsterdam
11:55:00 2026-09-16 EDT
|
Pre-market 01:37:49 | |||
| 91.78 EUR | +0.20% |
|
92.13 | +0.38% |
| 09-08 | Rothschild & Co. Redburn Downgrades DSM-Firmenich to Neutral, Trims PT | MT |
| 08-25 | India's Competition Watchdog Probes Givaudan, Firmenich, IFF Over Price Collusion Allegations | MT |
Company Valuation: DSM-Firmenich
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 24,442 | 25,777 | 17,408 | 22,671 | - | - |
| Change | - | 5.46% | -32.47% | 30.23% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 26,169 | 26,007 | 25,750 |
| Change | - | 5.87% | -26.8% | 25.92% | -0.62% | -0.99% |
| P/E | 10.1x | 104x | 25.7x | 45.9x | 32x | 26.3x |
| PBR | 0.94x | 1.14x | 0.98x | 1.3x | 1.31x | 1.29x |
| PEG | - | -1.2x | 0x | -1.8x | 0.7x | 1.2x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.44x | 2.33x | 2.22x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 2.82x | 2.67x | 2.52x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 14.5x | 13.2x | 12.2x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 20.1x | 17.9x | 16.1x |
| EV / FCF | 46.2x | 28x | 30.5x | 33.9x | 27.8x | 23.8x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.95% | 3.6% | 4.2% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.5 | 2.521 | 2.535 | 2.602 |
| Rate of return | 2.72% | 2.56% | 3.64% | 2.75% | 2.76% | 2.83% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 1.999 | 2.869 | 3.484 |
| Distribution rate | 27.4% | 266% | 93.4% | 126% | 88.4% | 74.7% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,294 | 9,747 | 10,227 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,804 | 1,964 | 2,118 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,305 | 1,454 | 1,597 |
| Net income 1 | 2,131 | 250 | 694 | 499.4 | 689.3 | 828.7 |
| Net Debt 1 | 2,374 | 2,613 | 3,374 | 3,498 | 3,336 | 3,079 |
| Reference price 2 | 92.00 | 97.72 | 68.76 | 91.78 | 91.78 | 91.78 |
| Nbr of stocks (in thousands) | 265,676 | 263,784 | 253,170 | 247,010 | - | - |
| Announcement Date | 2/15/24 | 2/13/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.92x | 2.82x | 14.51x | 2.75% | 26.16B | |
| 21.13x | - | - | -.--% | 1,113B | |
| 24.79x | 2x | 12.28x | 1.11% | 155B | |
| 21.75x | 3.66x | 12.55x | 1.96% | 83.88B | |
| 28.6x | 2.08x | 15.64x | 0.8% | 80.98B | |
| 23.35x | 5.02x | 17.11x | 2.42% | 76.14B | |
| 19.33x | 1.55x | 10.99x | 1.27% | 68.1B | |
| 30.06x | 3.8x | 17.3x | 3.03% | 65.82B | |
| Average | 26.87x | 2.99x | 14.34x | 1.67% | 208.68B | |
| Weighted average by Cap. | 22.63x | 2.87x | 14.01x | 0.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DSFIR Stock
- Valuation DSM-Firmenich
Select your edition
All financial news and data tailored to specific country editions
