Valuation McCormick & Company, Incorporated Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 14:30:53 2026-09-01 EDT			5-day change	1st Jan Change
47.00 ^EUR	+1.53%		-0.71%	-20.56%

08-28	Anne Bramman Intends to Resign from the Board of McCormick & Company, Incorporated and Step Down as Chair of the Audit Committee Effective September 1, 2026	CI
08-27	Unilever Puts Colman's Mustard Brand Up for Sale Amid McCormick Deal	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	14,577	-	-
Change	-	-0.57%	-23.81%	20.91%	-13.89%	-19.5%	-	-
Enterprise Value (EV) ¹	27,887	27,641	21,635	25,183	22,008	19,070	18,728	18,415
Change	-	-0.88%	-21.73%	16.4%	-12.61%	-13.35%	-1.79%	-1.67%
P/E	30.7x	33.8x	25.7x	26.9x	23x	8.91x	16.5x	15.1x
PBR	5.2x	4.88x	3.44x	3.98x	3.16x	2x	1.92x	1.81x
PEG	-	-3.38x	-	1.7x	67.16x	0x	-0.4x	1.62x
Capitalization / Revenue	3.63x	3.59x	2.61x	3.13x	2.65x	1.85x	1.78x	1.72x
EV / Revenue	4.41x	4.35x	3.25x	3.75x	3.22x	2.42x	2.29x	2.17x
EV / EBITDA	21.7x	24.7x	17.7x	19.7x	16.6x	12.3x	11.4x	10.5x
EV / EBIT	25.3x	30.1x	21.1x	23.5x	20.1x	14.7x	13.6x	12.5x
EV / FCF	50.7x	71x	22.2x	38.9x	29.7x	20.1x	18.8x	17.1x
FCF Yield	1.97%	1.41%	4.5%	2.57%	3.36%	4.97%	5.33%	5.84%
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%	3.56%	3.78%	4.01%
EPS ²	2.8	2.52	2.52	2.92	2.93	6.086	3.286	3.592
Distribution rate	48.6%	58.7%	61.9%	57.5%	61.4%	31.7%	62.4%	60.5%
Net sales ¹	6,318	6,350	6,662	6,724	6,840	7,895	8,175	8,472
EBITDA ¹	1,288	1,118	1,224	1,279	1,325	1,551	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	1,621	878.8	950.7
Net Debt ¹	4,931	4,816	4,245	4,156	3,900	4,493	4,151	3,839
Reference price ²	85.82	85.18	64.83	78.41	67.48	54.22	54.22	54.22
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.	20.59x	2.83x	14.1x	3.98%	251B
MONDELEZ INTERNATIONAL, INC.	19.76x	2.48x	14.81x	3.32%	79.22B
DANONE	17.08x	1.78x	10.05x	3.66%	48.03B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.54x	9.83x	2.56%	39.18B
THE HERSHEY COMPANY	21.33x	3.23x	13.13x	3.28%	35.41B
AJINOMOTO CO., INC.	37.07x	3.21x	18.45x	0.98%	32.28B
KRAFT HEINZ	-109.29x	1.93x	9.58x	6.24%	30.44B
NESTLÉ INDIA LIMITED	68.28x	10.48x	43.47x	1.12%	29.87B
Average	11.24x	3.31x	16.68x	3.14%	68.15B
Weighted average by Cap.	16.15x	2.94x	15.09x	3.5%