|
Real-time Estimate
Cboe Europe
07:25:44 2026-08-17 EDT
|
5-day change | 1st Jan Change | ||
| 865.50 CHF | -0.29% |
|
-1.72% | +16.73% |
| 07-27 | Berenberg Reiterates Emmi's Buy Rating Ahead of H1 Report | MT |
| 05-19 | Deals of the day-Mergers and acquisitions | RE |
Company Valuation: Emmi AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,756 | 4,189 | 4,874 | 3,937 | 3,932 | 4,644 | - | - |
| Change | - | -27.23% | 16.35% | -19.21% | -0.14% | 18.1% | - | - |
| Enterprise Value (EV) 1 | 6,158 | 4,679 | 7,975 | 4,961 | 4,684 | 5,388 | 5,235 | 5,070 |
| Change | - | -24.03% | 70.45% | -37.79% | -5.59% | 15.04% | -2.84% | -3.15% |
| P/E | 26.6x | 22.9x | 26.2x | 17.9x | 17.3x | 19.4x | 18x | 16.8x |
| PBR | 5.32x | 3.58x | 3.77x | 3.96x | 3.64x | 3.6x | 3.18x | 2.82x |
| PEG | - | -1.5x | 12.77x | 1x | 5.65x | 3.46x | 2.41x | 2.37x |
| Capitalization / Revenue | 1.47x | 0.99x | 1.15x | 0.91x | 0.83x | 0.97x | 0.94x | 0.92x |
| EV / Revenue | 1.57x | 1.11x | 1.88x | 1.14x | 0.99x | 1.12x | 1.06x | 1x |
| EV / EBITDA | 15.6x | 12.3x | 21.2x | 11.5x | 9.52x | 10.6x | 9.95x | 9.21x |
| EV / EBIT | 21.7x | 18.5x | 30.9x | 16.4x | 14x | 15.6x | 14.4x | 13.2x |
| EV / FCF | 60.1x | 579x | 35.7x | 17.5x | 20x | 22.5x | 20.2x | 18.3x |
| FCF Yield | 1.66% | 0.17% | 2.8% | 5.7% | 5.01% | 4.45% | 4.96% | 5.46% |
| Dividend per Share 2 | 14 | 14.5 | 15.5 | 16.5 | 17.5 | 18.27 | 19.36 | 20.42 |
| Rate of return | 1.3% | 1.85% | 1.7% | 2.24% | 2.38% | 2.1% | 2.23% | 2.35% |
| EPS 2 | 40.51 | 34.12 | 34.82 | 41.18 | 42.44 | 44.82 | 48.17 | 51.57 |
| Distribution rate | 34.6% | 42.5% | 44.5% | 40.1% | 41.2% | 40.8% | 40.2% | 39.6% |
| Net sales 1 | 3,912 | 4,230 | 4,242 | 4,349 | 4,746 | 4,802 | 4,919 | 5,046 |
| EBITDA 1 | 394.7 | 379.3 | 375.8 | 430.6 | 492.3 | 506.4 | 526.4 | 550.3 |
| EBIT 1 | 284.1 | 253 | 258.2 | 302.7 | 334.6 | 345.3 | 363.1 | 383.9 |
| Net income 1 | 216.7 | 182.5 | 186.3 | 220.3 | 227.1 | 239.8 | 257.7 | 276 |
| Net Debt 1 | 401.9 | 489.8 | 3,101 | 1,024 | 751.7 | 744.6 | 591.3 | 426.2 |
| Reference price 2 | 1,076.00 | 783.00 | 911.00 | 736.00 | 735.00 | 868.00 | 868.00 | 868.00 |
| Nbr of stocks (in thousands) | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | - | - |
| Announcement Date | 3/4/22 | 3/1/23 | 2/29/24 | 2/26/25 | 2/27/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.37x | 1.12x | 10.64x | 2.1% | 5.72B | |
| 13.05x | 1.54x | 10.53x | 5.92% | 23.92B | |
| 20.58x | 1.66x | 12.63x | 1.84% | 6.39B | |
| 12.94x | 1.66x | 8.22x | 7.15% | 4.92B | |
| 38.53x | 2.66x | 18.45x | 7.29% | 3.52B | |
| 56.79x | 2.47x | 20.68x | 0.76% | 2.29B | |
| 15.14x | - | - | 3.42% | 2.02B | |
| Average | 25.20x | 1.85x | 13.53x | 4.07% | 6.97B | |
| Weighted average by Cap. | 18.74x | 1.65x | 11.68x | 4.82% |
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
- EMMN Stock
- Valuation Emmi AG
Select your edition
All financial news and data tailored to specific country editions
