|
Market Closed -
Euronext Amsterdam
11:35:24 2023-05-30 EDT
|
5-day change | 1st Jan Change | ||
| 114.05 EUR | +0.13% |
|
-.--% | - |
| 09-08 | Rothschild & Co. Redburn Downgrades DSM-Firmenich to Neutral, Trims PT | MT |
| 08-25 | India's Competition Watchdog Probes Givaudan, Firmenich, IFF Over Price Collusion Allegations | 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 | 24,271 | - | - |
| Change | - | 5.46% | -32.47% | 39.43% | - | - |
| Enterprise Value (EV) 1 | 26,816 | 28,390 | 20,782 | 27,768 | 27,605 | 27,349 |
| Change | - | 5.87% | -26.8% | 33.62% | -0.59% | -0.93% |
| P/E | 10.1x | 104x | 25.7x | 48.9x | 34.2x | 28.2x |
| PBR | 0.94x | 1.14x | 0.98x | 1.4x | 1.4x | 1.38x |
| PEG | - | -1.2x | 0x | -2x | 0.8x | 1.3x |
| Capitalization / Revenue | 1.99x | 2.01x | 1.39x | 2.61x | 2.49x | 2.37x |
| EV / Revenue | 2.18x | 2.22x | 1.66x | 2.99x | 2.83x | 2.67x |
| EV / EBITDA | 15.1x | 13.4x | 9.12x | 15.4x | 14.1x | 12.9x |
| EV / EBIT | 31.5x | 23.4x | 18.7x | 21.3x | 19x | 17.1x |
| EV / FCF | 46.2x | 28x | 30.5x | 35.9x | 29.1x | 25.3x |
| FCF Yield | 2.17% | 3.57% | 3.28% | 2.78% | 3.44% | 3.95% |
| Dividend per Share 2 | 2.5 | 2.5 | 2.5 | 2.521 | 2.535 | 2.605 |
| Rate of return | 2.72% | 2.56% | 3.64% | 2.57% | 2.58% | 2.65% |
| EPS 2 | 9.14 | 0.94 | 2.676 | 2.01 | 2.875 | 3.487 |
| Distribution rate | 27.4% | 266% | 93.4% | 125% | 88.2% | 74.7% |
| Net sales 1 | 12,310 | 12,799 | 12,521 | 9,295 | 9,747 | 10,227 |
| EBITDA 1 | 1,777 | 2,118 | 2,279 | 1,805 | 1,965 | 2,118 |
| EBIT 1 | 850 | 1,213 | 1,114 | 1,305 | 1,454 | 1,597 |
| Net income 1 | 2,131 | 250 | 694 | 502.1 | 690.9 | 829.5 |
| Net Debt 1 | 2,374 | 2,613 | 3,374 | 3,497 | 3,334 | 3,078 |
| Reference price 2 | 92.00 | 97.72 | 68.76 | 98.26 | 98.26 | 98.26 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.72x | - | - | -.--% | 1,088B | |
| 25.49x | 2.05x | 12.63x | 1.08% | 156B | |
| 22.77x | 3.81x | 13.08x | 1.86% | 87.83B | |
| 29.68x | 2.17x | 16.28x | 0.77% | 82.33B | |
| 23.87x | 5.12x | 17.46x | 2.36% | 77.87B | |
| 30.77x | 3.87x | 17.65x | 2.96% | 67.37B | |
| 19.42x | 1.56x | 11.04x | 1.27% | 66.26B | |
| 47.91x | 2.92x | 15.05x | 2.63% | 26.95B | |
| Average | 27.58x | 3.07x | 14.74x | 1.62% | 206.6B | |
| Weighted average by Cap. | 22.67x | 2.97x | 14.43x | 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
- DSM Stock
- Valuation DSM-Firmenich
Select your edition
All financial news and data tailored to specific country editions
