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 11,915 - -
Change - -38.26% -12.13% -18.2% 19.02% 7.96% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,357 14,999 14,629
Change - -31.96% -10.79% -12.62% 19.63% 4.63% -2.33% -2.47%
P/E 27.8x 22.2x 45.4x 26.9x 28x 23.7x 18.2x 15.2x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.48x 2.24x 2.04x
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 1.37x
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 8.88x 7.91x 7.04x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 14x 12.1x 10.5x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 21.3x 17x 15.1x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 4.69% 5.87% 6.63%
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 68.18 68.18 68.18
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.($)
23.95x2.04x8.96x1.12% 13.74B
32.21x5.68x17.59x1.02% 46.2B
-22.9x343.72x-21.86x-.--% 38.71B
23.26x2.64x11.39x-.--% 31.9B
41.76x4.18x26.75x-.--% 31.12B
27.93x7.24x18.62x0.45% 23.77B
30.92x5x22.8x-.--% 15.05B
-22.52x14.77x-22.09x-.--% 13.42B
24.04x1.91x11.59x-.--% 13.01B
Average 17.63x 43.02x 8.19x 0.29% 25.21B
Weighted average by Cap. 18.12x 62.93x 8.49x 0.32%

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