|
Market Closed -
Euronext Amsterdam
11:35:24 2023-05-30 EDT
|
5-day change | 1st Jan Change | ||
| 114.05 EUR | +0.13% |
|
-.--% | - |
| 08-25 | India's Competition Watchdog Probes Givaudan, Firmenich, IFF Over Price Collusion Allegations | MT |
| 08-21 | DSM-Firmenich Launches Patent Infringement Case in China Over Sclareol Production | 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 | 23,036 | - | - |
| Change | - | 5.46% | -32.47% | 32.33% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 26,538 | 26,377 | 26,130 |
| Change | - | 5.87% | -26.8% | 27.7% | -0.61% | -0.93% |
| P/E | 10.1x | 104x | 25.7x | 46.5x | 32.3x | 26.8x |
| PBR | 0.94x | 1.14x | 0.98x | 1.33x | 1.33x | 1.31x |
| PEG | - | -1.2x | 0x | -1.9x | 0.7x | 1.3x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.48x | 2.36x | 2.23x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 2.85x | 2.71x | 2.52x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 14.7x | 13.4x | 12.4x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 20.3x | 18.1x | 16.3x |
| EV / FCF | 46.2x | 28x | 30.5x | 34x | 27.9x | 23.9x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.94% | 3.59% | 4.19% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.5 | 2.506 | 2.535 | 2.602 |
| Rate of return | 2.72% | 2.56% | 3.64% | 2.69% | 2.72% | 2.79% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 2.005 | 2.888 | 3.484 |
| Distribution rate | 27.4% | 266% | 93.4% | 125% | 87.8% | 74.7% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,306 | 9,748 | 10,350 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,805 | 1,966 | 2,115 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,306 | 1,456 | 1,603 |
| Net income 1 | 2,131 | 250 | 694 | 469 | 689.7 | 828.6 |
| Net Debt 1 | 2,374 | 2,613 | 3,374 | 3,502 | 3,340 | 3,094 |
| Reference price 2 | 92.00 | 97.72 | 68.76 | 93.26 | 93.26 | 93.26 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.5x | - | - | -.--% | 1,081B | |
| 25.25x | 2.05x | 13x | 1.11% | 149B | |
| 24.37x | 4x | 13.74x | 1.77% | 92.83B | |
| 30.49x | 2.4x | 18.1x | 0.77% | 82.66B | |
| 24.94x | 5.33x | 18.19x | 2.27% | 81.31B | |
| 21.72x | 1.73x | 12.36x | 1.16% | 72.17B | |
| 31.8x | 3.96x | 18.24x | 2.6% | 69.94B | |
| 46.5x | 2.85x | 14.7x | 2.69% | 26.84B | |
| Average | 28.20x | 3.19x | 15.48x | 1.55% | 206.97B | |
| Weighted average by Cap. | 22.81x | 3.11x | 15.22x | 0.55% |
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
- DSM Stock
- Valuation DSM-Firmenich
Select your edition
All financial news and data tailored to specific country editions
