Valuation LANXESS AG London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 08:21:20 2026-06-23 EDT			5-day change	1st Jan Change
16.44 ^EUR	-3.66%		+4.00%	-4.36%

06-22	LANXESS AG : Deutsche Bank remains Neutral	ZD
06-19	Buy Rating Lifts Lanxess, Sector Peers Also Rise	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,701	3,255	2,450	2,036	1,521	1,473	-	-
Change	-	-30.76%	-24.75%	-16.88%	-25.28%	-3.18%	-	-
Enterprise Value (EV) ¹	6,946	7,069	4,948	4,417	3,544	3,522	3,455	3,343
Change	-	1.77%	-30.01%	-10.72%	-19.76%	-0.63%	-1.9%	-3.25%
P/E	17.6x	17.7x	5.53x	-11.5x	-2.64x	-7.48x	-17.3x	-14.1x
PBR	1.25x	0.74x	0.54x	0.44x	0.44x	0.44x	0.44x	0.46x
PEG	-	-0.6x	0x	0x	-0x	0.1x	0.3x	-0.6x
Capitalization / Revenue	0.62x	0.4x	0.36x	0.32x	0.27x	0.25x	0.25x	0.24x
EV / Revenue	0.92x	0.87x	0.74x	0.69x	0.62x	0.6x	0.58x	0.55x
EV / EBITDA	6.88x	7.6x	9.66x	7.19x	6.95x	6.96x	6.19x	5.55x
EV / EBIT	13.9x	18.2x	-93.4x	83.3x	-131x	985x	52.5x	31.7x
EV / FCF	-174x	-28.5x	9.66x	23.5x	-118x	27.8x	23.3x	19.6x
FCF Yield	-0.58%	-3.51%	10.3%	4.26%	-0.85%	3.6%	4.29%	5.11%
Dividend per Share ²	1.05	1.05	0.1	0.1	0.1	0.1003	0.2086	0.2677
Rate of return	1.93%	2.79%	0.35%	0.42%	0.57%	0.59%	1.22%	1.57%
EPS ²	3.09	2.13	5.13	-2.05	-6.68	-2.281	-0.9875	-1.21
Distribution rate	34%	49.3%	1.95%	-4.88%	-1.5%	-4.4%	-21.1%	-22.1%
Net sales ¹	7,557	8,088	6,714	6,366	5,673	5,844	5,925	6,104
EBITDA ¹	1,010	930	512	614	510	505.8	558.4	601.8
EBIT ¹	500	389	-53	53	-27	3.575	65.81	105.4
Net income ¹	267	250	443	-177	-577	-197.5	-80.39	14.55
Net Debt ¹	2,245	3,814	2,498	2,381	2,023	2,049	1,982	1,870
Reference price ²	54.50	37.70	28.37	23.58	17.62	17.06	17.06	17.06
Nbr of stocks (in thousands)	86,258	86,346	86,346	86,346	86,346	86,346	-	-
Announcement Date	3/11/22	3/15/23	3/14/24	3/19/25	3/18/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHIN-ETSU CHEMICAL CO., LTD.	28.17x	4.75x	13.6x	1.45%	84.05B
BASF SE	17.15x	0.92x	7.89x	4.65%	48.5B
PIDILITE INDUSTRIES LIMITED	66.26x	10.85x	45.64x	0.83%	16.93B
ASAHI KASEI CORPORATION	17.32x	1.06x	8.04x	2.22%	15.32B
MITSUBISHI CHEMICAL GROUP CORPORATION	34.5x	0.82x	7.28x	2.93%	9.25B
BRENNTAG SE	15.76x	0.67x	7.74x	3.34%	8.88B
SRF LIMITED	36.36x	4.73x	20.99x	0.33%	8.53B
SYENSQO SA/NV	29.98x	1.48x	7.95x	2.43%	7.74B
SASOL LIMITED	5.63x	0.69x	3.4x	-.--%	7.3B
Average	27.90x	2.88x	13.62x	2.02%	22.95B
Weighted average by Cap.	27.26x	3.46x	13.67x	2.29%