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 12,096 - -
Change - -38.26% -12.13% -18.2% 19.02% 9.61% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,445 15,109 14,863
Change - -31.96% -10.79% -12.62% 19.63% 5.23% -2.18% -1.63%
P/E 27.8x 22.2x 45.4x 26.9x 28x 23.2x 18.3x 15.4x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.6x 2.36x 2.18x
PEG - -1x -0.8x 0.7x 1.3x 0.7x 0.7x 0.8x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.59x 1.51x 1.41x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.03x 1.89x 1.74x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 8.81x 7.95x 7.17x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 13.5x 11.9x 10.6x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 17.7x 15.9x 14.3x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 5.64% 6.3% 7.02%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.808 0.9164 0.9723
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.16% 1.32% 1.4%
EPS 2 3.91 3.02 1.3 1.83 2.23 3.006 3.802 4.512
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.9% 24.1% 21.5%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,592 8,013 8,553
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,753 1,901 2,072
EBIT 1 1,473 1,037 842 1,017 1,079 1,144 1,264 1,405
Net income 1 783 606 310 406 475 532.2 661 819
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,349 3,013 2,766
Reference price 2 108.80 67.06 58.98 49.31 62.40 69.68 69.68 69.68
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.($)
32.67x5.84x17.38x0.98% 48B
-24.15x363.29x-22.19x-.--% 41.13B
29.32x2.95x12.73x-.--% 37.56B
47.98x4.87x31.77x-.--% 35.91B
28.27x8.18x20.56x0.41% 29.86B
32.7x5.35x24.3x-.--% 16.05B
26.61x1.78x10.95x-.--% 12.1B
38.19x3.4x13.22x-.--% 11.28B
Average 26.45x 49.46x 13.59x 0.17% 28.99B
Weighted average by Cap. 23.81x 68.56x 12.19x 0.26%

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