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 11,527 - -
Change - -38.26% -12.13% -18.2% 19.02% 4.45% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 14,807 14,621 14,249
Change - -31.96% -10.79% -12.62% 19.63% 0.89% -1.26% -2.54%
P/E 27.8x 22.2x 45.4x 26.9x 28x 22.1x 17.7x 15.1x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.46x 2.24x 2.07x
PEG - -1x -0.8x 0.7x 1.3x 0.6x 0.7x 0.8x
Capitalization / Revenue 3.11x 1.92x 1.74x 1.33x 1.51x 1.52x 1.43x 1.34x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 1.95x 1.82x 1.66x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 8.48x 7.73x 6.91x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 13.1x 11.8x 10.2x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 16.6x 17x 14.7x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 6.01% 5.89% 6.8%
Dividend per Share 2 1 1 0.5 0.5 0.72 0.7871 0.9 0.9494
Rate of return 0.92% 1.49% 0.85% 1.01% 1.15% 1.19% 1.36% 1.43%
EPS 2 3.91 3.02 1.3 1.83 2.23 3.002 3.743 4.41
Distribution rate 25.6% 33.1% 38.5% 27.3% 32.3% 26.2% 24% 21.5%
Net sales 1 6,718 6,712 6,515 6,951 7,296 7,589 8,046 8,605
EBITDA 1 1,902 1,513 1,364 1,552 1,641 1,746 1,892 2,062
EBIT 1 1,473 1,037 842 1,017 1,079 1,131 1,243 1,395
Net income 1 783 606 310 406 475 541.9 667.7 796.3
Net Debt 1 2,239 2,839 2,705 2,996 3,641 3,280 3,094 2,722
Reference price 2 108.80 67.06 58.98 49.31 62.40 66.40 66.40 66.40
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.($)
22.12x1.95x8.48x1.19% 13.12B
32.25x5.76x17.3x1.02% 46.86B
-23.62x354.58x-21.66x-.--% 40.23B
48.91x4.94x31.87x-.--% 36.23B
25.32x2.8x12.1x-.--% 34.72B
27.42x8.04x20.17x0.41% 27.89B
34.31x5.61x25.58x-.--% 16.79B
23.43x1.87x11.34x-.--% 12.7B
61.46x9.18x26.07x0.45% 11.16B
Average 27.95x 43.86x 14.58x 0.34% 26.63B
Weighted average by Cap. 24.31x 63.75x 12.73x 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