|
Market Closed -
Euronext Amsterdam
11:55:00 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 97.90 EUR | -2.25% |
|
+0.33% | +42.38% |
| 10-07 | EU contemplates changes to agri-chemical regulations |  |
| 10-01 | DSM-Firmenich Finalizes EUR540 Million Share Buyback Program | 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 | 24,182 | - | - |
| Change | - | 5.46% | -32.47% | 38.92% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 27,647 | 27,534 | 27,216 |
| Change | - | 5.87% | -26.8% | 33.04% | -0.41% | -1.16% |
| P/E | 10.1x | 104x | 25.7x | 48.5x | 34.4x | 29x |
| PBR | 0.94x | 1.14x | 0.98x | 1.39x | 1.4x | 1.38x |
| PEG | - | -1.2x | 0x | -2x | 0.8x | 1.6x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.6x | 2.48x | 2.36x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 2.97x | 2.82x | 2.66x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 15.3x | 14x | 12.8x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 21x | 18.7x | 16.7x |
| EV / FCF | 46.2x | 28x | 30.5x | 35.6x | 28.5x | 24.6x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.81% | 3.51% | 4.06% |
| 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% | 2.57% | 2.59% | 2.66% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 2.018 | 2.85 | 3.373 |
| Distribution rate | 27.4% | 266% | 93.4% | 125% | 89% | 77.1% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,295 | 9,757 | 10,244 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,810 | 1,971 | 2,129 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,317 | 1,474 | 1,629 |
| Net income 1 | 2,131 | 250 | 694 | 511.8 | 693.9 | 840.5 |
| Net Debt 1 | 2,374 | 2,613 | 3,374 | 3,465 | 3,352 | 3,033 |
| Reference price 2 | 92.00 | 97.72 | 68.76 | 97.90 | 97.90 | 97.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 49.63x | 3.03x | 15.58x | 2.52% | 27.69B | |
| 20.1x | - | - | -.--% | 1,084B | |
| 26.05x | 2.1x | 13.05x | 1.06% | 160B | |
| 21.65x | 3.63x | 12.48x | 1.93% | 83.61B | |
| 28.92x | 2.13x | 15.98x | 0.79% | 80.98B | |
| 22.8x | 4.91x | 16.76x | 2.5% | 74.38B | |
| 20.03x | 1.61x | 11.4x | 1.23% | 68.4B | |
| 30.5x | 3.8x | 17.37x | 3.03% | 65.96B | |
| Average | 27.46x | 3.03x | 14.66x | 1.63% | 205.65B | |
| Weighted average by Cap. | 22.22x | 2.89x | 14.31x | 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
