Valuation McCormick & Company, Incorporated Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 11:10:48 2026-09-21 EDT			5-day change	1st Jan Change
42.75 ^EUR	-1.57%		-3.98%	-26.92%

09-21	Deutsche Bank Adjusts McCormick Price Target to $59 From $60, Maintains Buy Rating	MT
09-21	Deutsche Bank Cuts Price Target on McCormick to $59 From $60, Keeps Buy Rating	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	13,107	-	-
Change	-	-0.57%	-23.81%	20.91%	-13.89%	-27.61%	-	-
Enterprise Value (EV) ¹	27,887	27,641	21,635	25,183	22,008	17,600	17,238	16,887
Change	-	-0.88%	-21.73%	16.4%	-12.61%	-20.03%	-2.06%	-2.04%
P/E	30.7x	33.8x	25.7x	26.9x	23x	8.05x	14.8x	13.5x
PBR	5.2x	4.88x	3.44x	3.98x	3.16x	1.8x	1.73x	1.63x
PEG	-	-3.38x	-	1.7x	67.16x	0x	-0.3x	1.45x
Capitalization / Revenue	3.63x	3.59x	2.61x	3.13x	2.65x	1.66x	1.6x	1.55x
EV / Revenue	4.41x	4.35x	3.25x	3.75x	3.22x	2.23x	2.11x	1.99x
EV / EBITDA	21.7x	24.7x	17.7x	19.7x	16.6x	11.3x	10.5x	9.65x
EV / EBIT	25.3x	30.1x	21.1x	23.5x	20.1x	13.6x	12.5x	11.5x
EV / FCF	50.7x	71x	22.2x	38.9x	29.7x	18.6x	17.3x	15.7x
FCF Yield	1.97%	1.41%	4.5%	2.57%	3.36%	5.38%	5.79%	6.37%
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%	3.96%	4.21%	4.46%
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	7,895	8,175	8,470
EBITDA ¹	1,288	1,118	1,224	1,279	1,325	1,551	1,645	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	4,131	3,779
Reference price ²	85.82	85.18	64.83	78.41	67.48	48.72	48.72	48.72
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.	20.08x	2.75x	13.73x	4.12%	238B
MONDELEZ INTERNATIONAL, INC.	19.37x	2.45x	14.58x	3.38%	77.66B
DANONE	16.1x	1.69x	9.56x	3.89%	44.66B
ARCHER-DANIELS-MIDLAND COMPANY	15.77x	0.56x	10.06x	2.49%	41.05B
THE HERSHEY COMPANY	20.56x	3.13x	12.71x	3.4%	34.12B
AJINOMOTO CO., INC.	33.6x	2.92x	16.98x	1.1%	29.82B
KRAFT HEINZ	-8.61x	1.87x	9.3x	6.57%	28.97B
NESTLÉ INDIA LIMITED	62.68x	9.62x	39.88x	1.22%	27.19B
Average	22.44x	3.12x	15.85x	3.27%	65.22B
Weighted average by Cap.	20.73x	2.79x	14.45x	3.63%