Valuation LANXESS AG London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-24 EDT			5-day change	1st Jan Change
15.16 ^EUR	-0.36%		-1.59%	-14.14%

07-16	German chemicals lobby warns growth drift to Asia is hurting recovery	RE
07-16	German chemicals lobby sees output falling again in 2026	RE

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	1,321	-	-
Change	-	-30.76%	-24.75%	-16.88%	-25.28%	-13.17%	-	-
Enterprise Value (EV) ¹	6,946	7,069	4,948	4,417	3,544	3,353	3,299	3,176
Change	-	1.77%	-30.01%	-10.72%	-19.76%	-5.4%	-1.61%	-3.74%
P/E	17.6x	17.7x	5.53x	-11.5x	-2.64x	-6.6x	-14.7x	-12.6x
PBR	1.25x	0.74x	0.54x	0.44x	0.44x	0.38x	0.4x	0.41x
PEG	-	-0.6x	0x	0x	-0x	0.1x	0.3x	-0.8x
Capitalization / Revenue	0.62x	0.4x	0.36x	0.32x	0.27x	0.23x	0.22x	0.22x
EV / Revenue	0.92x	0.87x	0.74x	0.69x	0.62x	0.58x	0.56x	0.52x
EV / EBITDA	6.88x	7.6x	9.66x	7.19x	6.95x	6.73x	5.91x	5.22x
EV / EBIT	13.9x	18.2x	-93.4x	83.3x	-131x	252x	42.8x	28.4x
EV / FCF	-174x	-28.5x	9.66x	23.5x	-118x	26.4x	22.3x	18.6x
FCF Yield	-0.58%	-3.51%	10.3%	4.26%	-0.85%	3.78%	4.49%	5.37%
Dividend per Share ²	1.05	1.05	0.1	0.1	0.1	0.1003	0.2177	0.2845
Rate of return	1.93%	2.79%	0.35%	0.42%	0.57%	0.66%	1.42%	1.86%
EPS ²	3.09	2.13	5.13	-2.05	-6.68	-2.317	-1.043	-1.21
Distribution rate	34%	49.3%	1.95%	-4.88%	-1.5%	-4.33%	-20.9%	-23.5%
Net sales ¹	7,557	8,088	6,714	6,366	5,673	5,800	5,926	6,099
EBITDA ¹	1,010	930	512	614	510	498	558.5	608
EBIT ¹	500	389	-53	53	-27	13.31	77	112
Net income ¹	267	250	443	-177	-577	-201	-86.15	14.55
Net Debt ¹	2,245	3,814	2,498	2,381	2,023	2,032	1,978	1,855
Reference price ²	54.50	37.70	28.37	23.58	17.62	15.30	15.30	15.30
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.	22.53x	4.1x	11.34x	1.72%	79.09B
BASF SE	14.42x	0.91x	7.78x	4.68%	47.85B
PIDILITE INDUSTRIES LIMITED	59.45x	9.15x	40.76x	0.96%	16.44B
ASAHI KASEI CORPORATION	15.42x	0.98x	7.22x	2.41%	15.33B
MITSUBISHI CHEMICAL GROUP CORPORATION	14.42x	0.78x	5.4x	2.63%	10.08B
BRENNTAG SE	16.71x	0.72x	8.08x	3.09%	9.76B
SYENSQO SA/NV	30.04x	1.55x	8.27x	2.31%	8.11B
SRF LIMITED	33.59x	4.51x	19.37x	0.35%	8.03B
SASOL LIMITED	5.86x	0.74x	3.46x	-.--%	7.87B
Average	23.60x	2.60x	12.41x	2.02%	22.51B
Weighted average by Cap.	22.48x	2.98x	12.01x	2.42%