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 11,932 - -
Change - -38.26% -12.13% -18.2% 19.02% 8.12% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,374 15,017 14,646
Change - -31.96% -10.79% -12.62% 19.63% 4.75% -2.32% -2.47%
P/E 27.8x 22.2x 45.4x 26.9x 28x 23.7x 18.2x 15.3x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.48x 2.24x 2.05x
PEG - -1x -0.8x 0.7x 1.3x 0.8x 0.6x 0.8x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.57x 1.48x 1.38x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.02x 1.86x 1.69x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 8.89x 7.92x 7.05x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 14.1x 12.1x 10.5x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 21.4x 17.1x 15.1x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 4.68% 5.86% 6.62%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.7704 0.8987 0.9605
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.13% 1.32% 1.41%
EPS 2 3.91 3.02 1.3 1.83 2.23 2.88 3.75 4.473
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.8% 24% 21.5%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,600 8,074 8,666
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,729 1,896 2,078
EBIT 1 1,473 1,037 842 1,017 1,079 1,093 1,240 1,392
Net income 1 783 606 310 406 475 516.7 676.2 795.9
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,442 3,085 2,714
Reference price 2 108.80 67.06 58.98 49.31 62.40 68.28 68.28 68.28
Nbr of stocks (in thousands) 192,035 192,365 192,194 188,049 176,864 174,751 - -
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.($)
23.27x1.99x8.76x1.15% 13.3B
31.89x5.62x17.4x1.03% 45.45B
-21.35x318.3x-19.6x-.--% 36.09B
41.34x4.13x26.44x-.--% 30.81B
22.59x2.58x11.16x-.--% 30.98B
29.08x7.52x19.35x0.43% 24.62B
30.09x4.86x22.13x-.--% 14.65B
-21.35x13.92x-20.8x-.--% 12.65B
22.6x1.79x10.87x-.--% 12.11B
Average 17.57x 40.08x 8.41x 0.29% 24.52B
Weighted average by Cap. 18.68x 56.34x 9.20x 0.33%

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