Valuation LANXESS AG Swiss Exchange

Stocks

Real-time Estimate Tradegate Other stock markets 14:08:00 2026-06-12 EDT			5-day change	1st Jan Change
16.00 ^EUR	-74.72%		0.00%	-

06-09	LANXESS AG : Berenberg reaffirms its Neutral rating	ZD
06-08	LANXESS AG : Goldman Sachs maintains a Sell rating	ZD

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	1,357	-	-
Change	-	-30.76%	-24.75%	-16.88%	-25.28%	-10.84%	-	-
Enterprise Value (EV) ¹	6,946	7,069	4,948	4,417	3,544	3,403	3,337	3,222
Change	-	1.77%	-30.01%	-10.72%	-19.76%	-3.99%	-1.94%	-3.46%
P/E Ratio	17.6x	17.7x	5.53x	-11.5x	-2.64x	-6.86x	-13x	-14.2x
PBR	1.25x	0.74x	0.54x	0.44x	0.44x	0.41x	0.41x	0.42x
PEG	-	-0.6x	0x	0x	-0x	0.1x	0.3x	1.73x
Capitalization / Revenue	0.62x	0.4x	0.36x	0.32x	0.27x	0.23x	0.23x	0.22x
EV / Revenue	0.92x	0.87x	0.74x	0.69x	0.62x	0.58x	0.56x	0.53x
EV / EBITDA	6.88x	7.6x	9.66x	7.19x	6.95x	6.75x	5.96x	5.34x
EV / EBIT	13.9x	18.2x	-93.4x	83.3x	-131x	982x	50.3x	30.4x
EV / FCF	-174x	-28.5x	9.66x	23.5x	-118x	26.4x	21.9x	18.4x
FCF Yield	-0.58%	-3.51%	10.3%	4.26%	-0.85%	3.79%	4.57%	5.43%
Dividend per Share ²	1.05	1.05	0.1	0.1	0.1	0.1003	0.2102	0.2696
Rate of return	1.93%	2.79%	0.35%	0.42%	0.57%	0.64%	1.34%	1.72%
EPS ²	3.09	2.13	5.13	-2.05	-6.68	-2.291	-1.209	-1.11
Distribution rate	34%	49.3%	1.95%	-4.88%	-1.5%	-4.38%	-17.4%	-24.3%
Net sales ¹	7,557	8,088	6,714	6,366	5,673	5,845	5,927	6,104
EBITDA ¹	1,010	930	512	614	510	504.2	559.7	603.3
EBIT ¹	500	389	-53	53	-27	3.464	66.38	106.1
Net income ¹	267	250	443	-177	-577	-198.6	-80.39	14.55
Net Debt ¹	2,245	3,814	2,498	2,381	2,023	2,047	1,981	1,865
Reference price ²	54.50	37.70	28.37	23.58	17.62	15.71	15.71	15.71
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SHIN-ETSU CHEMICAL CO., LTD.	26.44x	4.43x	12.68x	1.55%	79.34B
BASF SE	17.05x	0.92x	7.88x	4.67%	48.82B
PIDILITE INDUSTRIES LIMITED	63.17x	10.33x	43.48x	0.87%	15.93B
ASAHI KASEI CORPORATION	16.72x	1.03x	7.83x	2.3%	14.88B
BRENNTAG SE	16.7x	0.69x	8.03x	3.21%	9.3B
SASOL LIMITED	7.39x	0.8x	3.9x	-.--%	8.9B
MITSUBISHI CHEMICAL GROUP CORPORATION	32.51x	0.79x	7.07x	3.1%	8.77B
SRF LIMITED	35.5x	4.62x	20.52x	0.33%	8.23B
SYENSQO SA/NV	29.37x	1.46x	7.93x	2.48%	7.64B
Average	27.21x	2.79x	13.26x	2.06%	22.42B
Weighted average by Cap.	25.81x	3.20x	12.89x	2.37%