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 12,228 - -
Change - -38.26% -12.13% -18.2% 19.02% 10.8% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,577 15,242 14,997
Change - -31.96% -10.79% -12.62% 19.63% 6.13% -2.15% -1.61%
P/E 27.8x 22.2x 45.4x 26.9x 28x 23.5x 18.6x 15.6x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.63x 2.39x 2.2x
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 1.61x 1.53x 1.43x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.05x 1.9x 1.75x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 8.89x 8.02x 7.24x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 13.8x 12.2x 10.8x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 17.9x 16x 14.4x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 5.59% 6.23% 6.94%
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% 1.15% 1.3% 1.38%
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% 26.9% 24.1% 21.6%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,588 8,009 8,548
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,753 1,900 2,071
EBIT 1 1,473 1,037 842 1,017 1,079 1,132 1,254 1,392
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 3,349 3,014 2,768
Reference price 2 108.80 67.06 58.98 49.31 62.40 70.44 70.44 70.44
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
23.48x2.05x8.89x1.15% 14.16B
33.04x5.91x17.56x0.97% 48.42B
-21.14x288.75x-21.43x-.--% 43.66B
45.52x5.25x28.69x-.--% 39.51B
30.48x3.03x13.08x-.--% 38.95B
30.58x8.82x22.17x0.38% 32.61B
32.9x5.38x24.45x-.--% 16.15B
74.93x3.96x15.35x-.--% 13.37B
27.64x1.83x11.26x-.--% 12.59B
Average 30.83x 36.11x 13.33x 0.28% 28.82B
Weighted average by Cap. 26.49x 52.81x 12.13x 0.29%

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. Valuation Eurofins Scientific SE