Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,929 15,608 7,866 6,068 1,733 1,272 - -
Change - 12.06% -49.6% -22.86% -71.45% -26.57% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 4,188 4,110 3,963
Change - 10.41% -37.08% -21.22% -42.45% -19.82% -1.87% -3.57%
P/E 19.3x 21.5x 5.99x 17.9x -0.78x 15.9x 6.65x 5.67x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.66x 0.68x 0.63x
PEG - 11.14x 0.1x -0.2x 0x -0x 0x 0.3x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.36x 0.34x 0.32x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.17x 1.1x 1.01x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 6.47x 5.88x 5.36x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 8.75x 7.71x 6.85x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x 28.8x 23.7x 16.1x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% 3.48% 4.22% 6.22%
Dividend per Share 2 1.96 2.17 2.32 2.32 1.82 0.3562 0.2964 0.3228
Rate of return 1.78% 1.74% 3.68% 4.77% 13.1% 3.51% 2.92% 3.18%
EPS 2 5.7 5.81 10.53 2.72 -17.88 0.6385 1.529 1.792
Distribution rate 34.4% 37.3% 22% 85.3% -10.2% 55.8% 19.4% 18%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,578 3,738 3,915
EBITDA 1 1,324 1,407 978 902.6 842.7 647.3 699.2 738.9
EBIT 1 1,153 1,238 793.7 726.3 669.1 478.7 533 579
Net income 1 736.5 736.5 1,322 341.1 -2,239 117.3 225.9 265.9
Net Debt 1 2,656 2,702 3,655 3,008 3,490 2,916 2,837 2,691
Reference price 2 109.89 124.80 63.05 48.61 13.87 10.16 10.16 10.16
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 125,227 - -
Announcement Date 2/8/22 2/7/23 2/5/24 2/4/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
29.39x2.73x11.76x0.98% 50.39B
10.33x1.16x6x5.28% 8.06B
15.28x1.13x5.93x1.56% 5.04B
28.43x4.52x18.5x0.53% 3.95B
Average 20.86x 2.38x 10.55x 2.09% 16.86B
Weighted average by Cap. 26.00x 2.53x 11.03x 1.51%

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