|
Market Closed -
Euronext Amsterdam
11:55:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 108.90 EUR | +0.09% |
|
+1.73% | +58.38% |
| 10-19 | Dsm-Firmenich Announces Board and Committee Changes | CI |
| 10-19 | DSM-Firmenich Names Board Chair | 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 | 26,899 | - | - |
| Change | - | 5.46% | -32.47% | 54.52% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 30,364 | 30,251 | 29,933 |
| Change | - | 5.87% | -26.8% | 46.11% | -0.37% | -1.05% |
| P/E | 10.1x | 104x | 25.7x | 53.7x | 38.2x | 32.3x |
| PBR | 0.94x | 1.14x | 0.98x | 1.55x | 1.55x | 1.54x |
| PEG | - | -1.2x | 0x | -2.2x | 0.9x | 1.8x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.89x | 2.75x | 2.63x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 3.27x | 3.1x | 2.92x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 16.8x | 15.3x | 14.1x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 23.1x | 20.5x | 18.4x |
| EV / FCF | 46.2x | 28x | 30.5x | 39.1x | 31.3x | 27.1x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.56% | 3.2% | 3.69% |
| 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% | 2.31% | 2.33% | 2.39% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 2.027 | 2.853 | 3.373 |
| Distribution rate | 27.4% | 266% | 93.4% | 124% | 88.8% | 77.1% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,297 | 9,765 | 10,244 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,812 | 1,972 | 2,129 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,317 | 1,474 | 1,629 |
| Net income 1 | 2,131 | 250 | 694 | 514 | 695.7 | 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 | 108.90 | 108.90 | 108.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 53.73x | 3.27x | 16.76x | 2.31% | 30.12B | |
| 25.52x | - | - | -.--% | 1,161B | |
| 25.67x | 2.07x | 12.86x | 1.08% | 159B | |
| 22.54x | 3.87x | 13.13x | 1.84% | 89.63B | |
| 24.11x | 5.16x | 17.61x | 2.37% | 78.53B | |
| 26.83x | 2.03x | 15.34x | 0.83% | 77.46B | |
| 9.97x | 3.99x | 18.1x | 2.41% | 70.09B | |
| 18.05x | 1.45x | 10.24x | 1.36% | 62.27B | |
| Average | 25.80x | 3.12x | 14.86x | 1.53% | 216B | |
| Weighted average by Cap. | 24.97x | 3.01x | 14.47x | 0.53% |
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
