Company Valuation: Eurofins Scientific SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 20,893 12,900 11,336 9,273 11,036 12,996 - -
Change - -38.26% -12.13% -18.2% 19.02% 17.75% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 16,362 16,029 15,792
Change - -31.96% -10.79% -12.62% 19.63% 11.48% -2.03% -1.48%
P/E 27.8x 22.2x 45.4x 26.9x 28x 25x 19.7x 16.6x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.77x 2.52x 2.33x
PEG - -1x -0.8x 0.7x 1.3x 0.7x 0.7x 0.9x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.72x 1.64x 1.53x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.17x 2.02x 1.86x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 9.33x 8.45x 7.67x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 14.4x 12.8x 11.4x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 20.3x 18.3x 16.4x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 4.93% 5.46% 6.11%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.8027 0.9094 0.9603
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.07% 1.21% 1.28%
EPS 2 3.91 3.02 1.3 1.83 2.23 2.999 3.796 4.504
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.8% 24% 21.3%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,537 7,944 8,475
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,754 1,897 2,059
EBIT 1 1,473 1,037 842 1,017 1,079 1,133 1,250 1,383
Net income 1 783 606 310 406 475 530.9 659.7 817.4
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,366 3,034 2,796
Reference price 2 108.80 67.06 58.98 49.31 62.40 74.86 74.86 74.86
Nbr of stocks (in thousands) 192,035 192,365 192,194 188,049 176,864 173,599 - -
Announcement Date 2/22/22 3/1/23 2/27/24 1/30/25 1/29/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.73x7.71x15.48x1.37% 74.16B
29.82x8.57x26.7x0.04% 57.39B
32.98x5.93x17.77x0.98% 47.64B
-21.31x230.81x-22.97x-.--% 44.29B
33.26x3.23x13.97x-.--% 42.5B
46.77x5.41x29.66x-.--% 40.71B
27.63x7.93x20.48x0.41% 30.97B
32.99x7.05x18.3x-.--% 28.53B
-15.1x5.68x-7.14x-.--% 24.34B
Average 20.98x 31.37x 12.47x 0.31% 43.39B
Weighted average by Cap. 22.27x 32.04x 13.55x 0.42%

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

  1. Stock Market
  2. Stocks
  3. ERF Stock
  4. 0MV5 Stock
  5. Valuation Eurofins Scientific SE