Valuation McCormick & Company, Incorporated NYSE

Stocks

Market Closed - NYSE 16:00:02 2026-09-17 EDT			5-day change	1st Jan Change
51.80 ^USD	-1.15%		-6.75%	-23.83%

09-17	Unilever Offers Shorter Worker Safeguards Outside Europe in McCormick Deal	MT
09-16	McCormick-Unilever Foods Merger Faces UK Antitrust Scrutiny	MT

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,956	22,825	17,390	21,027	18,107	13,393	-	-
Change	-	-0.57%	-23.81%	20.91%	-13.89%	-26.04%	-	-
Enterprise Value (EV) ¹	27,887	27,641	21,635	25,183	22,008	17,886	17,523	17,170
Change	-	-0.88%	-21.73%	16.4%	-12.61%	-18.73%	-2.03%	-2.01%
P/E	30.7x	33.8x	25.7x	26.9x	23x	8.21x	15.1x	13.8x
PBR	5.2x	4.88x	3.44x	3.98x	3.16x	1.84x	1.76x	1.66x
PEG	-	-3.38x	-	1.7x	67.16x	0x	-0.3x	1.48x
Capitalization / Revenue	3.63x	3.59x	2.61x	3.13x	2.65x	1.7x	1.64x	1.58x
EV / Revenue	4.41x	4.35x	3.25x	3.75x	3.22x	2.27x	2.14x	2.03x
EV / EBITDA	21.7x	24.7x	17.7x	19.7x	16.6x	11.5x	10.6x	9.81x
EV / EBIT	25.3x	30.1x	21.1x	23.5x	20.1x	13.8x	12.7x	11.7x
EV / FCF	50.7x	71x	22.2x	38.9x	29.7x	18.9x	17.6x	16x
FCF Yield	1.97%	1.41%	4.5%	2.57%	3.36%	5.3%	5.69%	6.26%
Dividend per Share ²	1.36	1.48	1.56	1.68	1.8	1.93	2.052	2.174
Rate of return	1.58%	1.74%	2.41%	2.14%	2.67%	3.88%	4.13%	4.37%
EPS ²	2.8	2.52	2.52	2.92	2.93	6.051	3.3	3.608
Distribution rate	48.6%	58.7%	61.9%	57.5%	61.4%	31.9%	62.2%	60.3%
Net sales ¹	6,318	6,350	6,662	6,724	6,840	7,896	8,177	8,474
EBITDA ¹	1,288	1,118	1,224	1,279	1,325	1,552	1,646	1,750
EBIT ¹	1,102	917.4	1,024	1,070	1,094	1,297	1,379	1,469
Net income ¹	755.3	682	680.6	788.5	789.4	1,618	884	959
Net Debt ¹	4,931	4,816	4,245	4,156	3,900	4,493	4,130	3,777
Reference price ²	85.82	85.18	64.83	78.41	67.48	49.70	49.70	49.70
Nbr of stocks (in thousands)	267,318	268,207	268,332	268,357	268,376	268,852	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/23/25	1/22/26	-	-	-

¹USD in Million²USD

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.($)
NESTLÉ S.A.	20.45x	2.79x	13.93x	4.04%	244B
MONDELEZ INTERNATIONAL, INC.	19.85x	2.49x	14.87x	3.3%	79.59B
DANONE	16.2x	1.7x	9.61x	3.86%	45.22B
ARCHER-DANIELS-MIDLAND COMPANY	15.74x	0.56x	10.04x	2.5%	40.97B
THE HERSHEY COMPANY	20.68x	3.14x	12.77x	3.38%	34.32B
AJINOMOTO CO., INC.	33.5x	2.92x	16.93x	1.1%	30.08B
KRAFT HEINZ	-8.72x	1.88x	9.37x	6.49%	29.33B
NESTLÉ INDIA LIMITED	64.21x	9.85x	40.85x	1.19%	27.86B
Average	22.74x	3.17x	16.05x	3.23%	66.41B
Weighted average by Cap.	21.07x	2.83x	14.66x	3.57%