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 1,368 - -
Change - 12.06% -49.6% -22.86% -71.45% -21.05% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 4,491 4,390 4,334
Change - 10.41% -37.08% -21.22% -42.45% -14.02% -2.25% -1.27%
P/E 19.3x 21.5x 5.99x 17.9x -0.78x 6.06x 5.37x 5.64x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.68x 0.69x 0.63x
PEG - 11.14x 0.1x -0.2x 0x -0x 0.4x -1.2x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.37x 0.35x 0.34x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.21x 1.13x 1.08x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 6.46x 5.8x 5.51x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 8.44x 7.4x 6.94x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x 178x 21.6x 17.2x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% 0.56% 4.64% 5.83%
Dividend per Share 2 1.96 2.17 2.32 2.32 1.82 0.3199 0.3192 0.3227
Rate of return 1.78% 1.74% 3.68% 4.77% 13.1% 2.92% 2.92% 2.95%
EPS 2 5.7 5.81 10.53 2.72 -17.88 1.805 2.036 1.94
Distribution rate 34.4% 37.3% 22% 85.3% -10.2% 17.7% 15.7% 16.6%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,704 3,868 4,011
EBITDA 1 1,324 1,407 978 902.6 842.7 695.7 756.9 786.8
EBIT 1 1,153 1,238 793.7 726.3 669.1 532.4 593.5 624.6
Net income 1 736.5 736.5 1,322 341.1 -2,239 241.5 266.3 268.1
Net Debt 1 2,656 2,702 3,655 3,008 3,490 3,123 3,022 2,966
Reference price 2 109.89 124.80 63.05 48.61 13.87 10.94 10.94 10.94
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 125,045 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
6.06x1.21x6.46x2.92% 1.37B
30.94x3.08x13.5x0.87% 56.97B
9.94x1.13x5.93x5.71% 7.77B
20.04x1.29x6.98x1.48% 5.13B
27.17x4.89x18.62x0.55% 4.07B
Average 18.83x 2.32x 10.30x 2.31% 15.06B
Weighted average by Cap. 27.37x 2.82x 12.43x 1.43%

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. FMC Stock
  4. Valuation FMC Corporation