Valuation DSM-Firmenich

Equities

End-of-day quote Euronext Amsterdam Other stock markets 2025-01-16			5-day change	1st Jan Change
98.44 ^CHF	+1.30%		+2.56%	+0.74%

01-10	BNP Paribas Exane Upgrades DSM-Firmenich to Outperform, Raises PT	MT
01-09	Stifel Upgrades DSM-Firmenich to Buy, Lifts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	24,442	25,967	25,967	-
Change	-	6.24%	0%	-
Enterprise Value (EV) ¹	26,816	28,860	28,511	28,007
Change	-	7.62%	-1.21%	-1.77%
P/E ratio	10.1x	58.2x	32.8x	27.6x
PBR	0.94x	1.17x	1.17x	1.16x
PEG	-	-0.7x	0.4x	1.5x
Capitalization / Revenue	1.99x	2.03x	1.93x	1.87x
EV / Revenue	2.18x	2.25x	2.12x	2.02x
EV / EBITDA	15.1x	13.9x	11.9x	11.1x
EV / EBIT	31.5x	27.2x	21.1x	18.5x
EV / FCF	46.2x	29.6x	28.9x	25x
FCF Yield	2.17%	3.38%	3.46%	4.01%
Dividend per Share ²	2.5	2.492	2.568	2.656
Rate of return	2.72%	2.53%	2.61%	2.7%
EPS ²	9.14	1.691	3	3.567
Distribution rate	27.4%	147%	85.6%	74.5%
Net sales ¹	12,310	12,813	13,421	13,860
EBITDA ¹	1,777	2,078	2,404	2,534
EBIT ¹	850	1,060	1,348	1,517
Net income ¹	2,131	453.2	817.6	958.7
Net Debt ¹	2,374	2,893	2,544	2,040
Reference price ²	92.00	98.44	98.44	98.44
Nbr of stocks (in thousands)	265,676	263,784	263,784	-
Announcement Date	2/15/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
DSM-FIRMENICH	59.06x	2.25x	13.89x	+2.53%	26.73B
BERKSHIRE HATHAWAY INC.	20.41x	-	-	-.--%	997B
HONEYWELL INTERNATIONAL INC.	24.17x	4.21x	16.39x	+1.97%	145B
3M COMPANY	18.57x	3.43x	12.59x	+2.59%	75.79B
ILLINOIS TOOL WORKS INC.	22.41x	5.18x	17.64x	+2.23%	75.58B
MITSUBISHI HEAVY INDUSTRIES, LTD.	26.42x	1.53x	13.97x	+1.09%	45.57B
MITSUBISHI ELECTRIC CORPORATION	16.77x	0.88x	7.72x	+2.05%	34.08B
INDUSTRIES QATAR Q.P.S.C.	16.88x	5.48x	17.18x	+6.19%	21.9B
Average	25.59x	3.28x	14.20x	+2.33%	177.72B
Weighted average by Cap.	21.58x	3.63x	14.86x	+0.68%