Valuation DSM-Firmenich

Equities

End-of-day quote Euronext Amsterdam Other stock markets 2026-04-13			5-day change	1st Jan Change
62.26 ^CHF	-0.57%		+1.37%	-9.45%

03-17	Sulfur and methanol prices soar on Middle East conflict
03-17	India probes fragrance giants Givaudan, Firmenich, IFF over deals not to poach workers	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,442	25,777	17,408	15,598	-	-
Change	-	5.46%	-32.47%	-10.4%	-	-
Enterprise Value (EV) ¹	26,816	28,390	20,782	18,824	18,602	18,420
Change	-	5.87%	-26.8%	-9.42%	-1.18%	-0.98%
P/E ratio	10.1x	104x	25.7x	30.6x	24.1x	19.4x
PBR	0.94x	1.14x	0.98x	0.89x	0.89x	0.88x
PEG	-	-1.2x	0x	-1.3x	0.9x	0.8x
Capitalization / Revenue	1.99x	2.01x	1.39x	1.7x	1.63x	1.55x
EV / Revenue	2.18x	2.22x	1.66x	2.06x	1.94x	1.84x
EV / EBITDA	15.1x	13.4x	9.12x	10.5x	9.62x	8.87x
EV / EBIT	31.5x	23.4x	18.7x	14.8x	14.1x	12.7x
EV / FCF	46.2x	28x	30.5x	23.7x	20.1x	18x
FCF Yield	2.17%	3.57%	3.28%	4.23%	4.96%	5.57%
Dividend per Share ²	2.5	2.5	2.5	2.512	2.526	2.611
Rate of return	2.72%	2.56%	3.64%	4.03%	4.06%	4.19%
EPS ²	9.14	0.94	2.676	2.035	2.586	3.203
Distribution rate	27.4%	266%	93.4%	123%	97.7%	81.5%
Net sales ¹	12,310	12,799	12,521	9,150	9,575	10,033
EBITDA ¹	1,777	2,118	2,279	1,791	1,933	2,078
EBIT ¹	850	1,213	1,114	1,271	1,315	1,454
Net income ¹	2,131	250	694	517.7	650.6	793.8
Net Debt ¹	2,374	2,613	3,374	3,227	3,004	2,822
Reference price ²	92.00	97.72	68.76	62.26	62.26	62.26
Nbr of stocks (in thousands)	265,676	263,784	253,170	250,525	-	-
Announcement Date	2/15/24	2/13/25	2/12/26	-	-	-

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.($)
DSM-FIRMENICH	30.59x	2.06x	10.51x	4.03%	18.26B
BERKSHIRE HATHAWAY INC.	22.43x	-	-	-.--%	1,036B
HONEYWELL INTERNATIONAL INC.	24.09x	4.3x	16.84x	2.06%	148B
HITACHI, LTD.	26.96x	2.04x	13.09x	1.02%	137B
MITSUBISHI HEAVY INDUSTRIES, LTD.	54.64x	3.31x	27.55x	0.52%	100B
3M COMPANY	18.51x	3.51x	12.11x	2.06%	79.82B
ILLINOIS TOOL WORKS INC.	24.36x	5.27x	17.91x	2.39%	79.08B
MITSUBISHI ELECTRIC CORPORATION	33.07x	1.97x	18.09x	0.96%	74.48B
JARDINE MATHESON HOLDINGS LIMITED	12.57x	0.81x	4.83x	3.4%	21.13B
Average	27.47x	2.91x	15.12x	1.83%	188.16B
Weighted average by Cap.	25.18x	3.26x	16.83x	0.63%