|
Market Closed -
Deutsche Boerse AG
10:25:02 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 4.740 EUR | +1.28% |
|
+6.76% | -5.20% |
| 10-26 | Sika hit by difficult market conditions and missed targets |  |
| 10-26 | Holcim: Q3: Pricing drives another upgrade |  |
Company Valuation: Holcim AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,451 | 29,112 | 38,234 | 49,081 | 41,894 | 37,668 | - | - |
| Change | - | 2.32% | 31.34% | 28.37% | -14.64% | -10.09% | - | - |
| Enterprise Value (EV) 1 | 38,428 | 35,144 | 46,130 | 57,529 | 45,679 | 43,042 | 42,259 | 41,645 |
| Change | - | -8.55% | 31.26% | 24.71% | -20.6% | -5.77% | -1.82% | -1.45% |
| P/E | 12.5x | 8.77x | 12.3x | 16.7x | 3.27x | 18.8x | 16.2x | 14.8x |
| PBR | 1.02x | 0.98x | 1.45x | 1.8x | 2.8x | 2.27x | 2.13x | 2.01x |
| PEG | - | 0.2x | -6.11x | -6.87x | 0x | -0.2x | 1x | 1.5x |
| Capitalization / Revenue | 1.06x | 1x | 1.42x | 1.86x | 2.66x | 2.23x | 2.05x | 1.95x |
| EV / Revenue | 1.43x | 1.2x | 1.71x | 2.18x | 2.91x | 2.55x | 2.3x | 2.16x |
| EV / EBITDA | 5.54x | 5.08x | 6.85x | 8.62x | 11.4x | 10x | 8.82x | 8.09x |
| EV / EBIT | 8.33x | 7.4x | 9.69x | 11.4x | 15.9x | 13.8x | 12x | 10.9x |
| EV / FCF | 10.9x | 11.7x | 12.5x | 15.1x | 26.5x | 20.2x | 15.7x | 14.6x |
| FCF Yield | 9.14% | 8.57% | 8.03% | 6.61% | 3.78% | 4.94% | 6.37% | 6.86% |
| Dividend per Share 2 | 2.2 | 2.5 | 2.8 | 3.1 | 1.7 | 1.881 | 2.085 | 2.297 |
| Rate of return | 4.73% | 5.22% | 4.24% | 3.55% | 2.19% | 2.76% | 3.06% | 3.37% |
| EPS 2 | 3.73 | 5.46 | 5.35 | 5.22 | 23.79 | 3.618 | 4.192 | 4.612 |
| Distribution rate | 59% | 45.8% | 52.3% | 59.4% | 7.15% | 52% | 49.7% | 49.8% |
| Net sales 1 | 26,834 | 29,189 | 27,009 | 26,407 | 15,724 | 16,898 | 18,388 | 19,268 |
| EBITDA 1 | 6,932 | 6,912 | 6,737 | 6,677 | 3,992 | 4,287 | 4,790 | 5,146 |
| EBIT 1 | 4,612 | 4,752 | 4,760 | 5,049 | 2,876 | 3,118 | 3,532 | 3,827 |
| Net income 1 | 2,298 | 3,308 | 3,060 | 2,926 | 13,179 | 2,022 | 2,324 | 2,562 |
| Net Debt 1 | 9,977 | 6,032 | 7,896 | 8,448 | 3,785 | 5,374 | 4,591 | 3,977 |
| Reference price 2 | 46.51 | 47.88 | 66.02 | 87.36 | 77.76 | 68.10 | 68.10 | 68.10 |
| Nbr of stocks (in thousands) | 611,712 | 608,010 | 579,125 | 561,823 | 538,766 | 553,125 | - | - |
| Announcement Date | 2/25/22 | 2/24/23 | 2/28/24 | 2/28/25 | 2/27/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.2x | 1.77x | 8.7x | 1.82% | 57.06B | |
| 18.81x | 2.55x | 10.04x | 2.76% | 45.43B | |
| 33.54x | 6.06x | 18.42x | 0.69% | 35.77B | |
| 34.32x | 3.39x | 18.03x | 1.13% | 34.53B | |
| 30.24x | 4.63x | 15.74x | 0.8% | 34.01B | |
| 11.74x | 1.41x | 6.58x | 2.62% | 29B | |
| 16.38x | 2.05x | 8.3x | 1.34% | 21.92B | |
| 66.91x | 4.15x | 64.3x | 0.34% | 20.71B | |
| 14.8x | 4.79x | 9.65x | 2.68% | 18.07B | |
| Average | 26.88x | 3.42x | 17.75x | 1.58% | 32.95B | |
| Weighted average by Cap. | 25.25x | 3.26x | 15.68x | 1.62% |
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
- Stock Market
- Stocks
- LHN Stock
- HLB0 Stock
- Valuation Holcim AG
Select your edition
All financial news and data tailored to specific country editions
