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 12,121 - -
Change - -38.26% -12.13% -18.2% 19.02% 9.83% - -
Enterprise Value (EV) 1 23,132 15,739 14,041 12,269 14,677 15,563 15,205 14,835
Change - -31.96% -10.79% -12.62% 19.63% 6.04% -2.3% -2.44%
P/E 27.8x 22.2x 45.4x 26.9x 28x 24.1x 18.5x 15.5x
PBR 4.49x 2.7x 2.24x 1.73x 2.56x 2.52x 2.28x 2.08x
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 1.59x 1.5x 1.4x
EV / Revenue 3.44x 2.34x 2.16x 1.77x 2.01x 2.05x 1.88x 1.71x
EV / EBITDA 12.2x 10.4x 10.3x 7.91x 8.94x 9x 8.02x 7.14x
EV / EBIT 15.7x 15.2x 16.7x 12.1x 13.6x 14.2x 12.3x 10.7x
EV / FCF 22.8x 23.2x 29.6x 15.3x 16.7x 21.6x 17.3x 15.3x
FCF Yield 4.39% 4.3% 3.38% 6.53% 5.97% 4.63% 5.79% 6.54%
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% 1.11% 1.3% 1.38%
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 69.36 69.36 69.36
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.($)
24.09x2.05x9x1.11% 13.86B
34.6x6.07x18.79x0.95% 49.92B
-23.69x348.89x-22.4x-.--% 40.23B
25.19x2.79x12.06x-.--% 34.55B
44.97x4.49x28.67x-.--% 33.09B
30.52x8.33x21.46x0.41% 27.51B
32.72x5.32x24.23x-.--% 15.92B
-22.69x14.88x-22.26x-.--% 13.52B
24.5x1.94x11.76x-.--% 13.26B
Average 18.91x 43.86x 9.03x 0.27% 26.87B
Weighted average by Cap. 20.03x 62.65x 9.75x 0.31%

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