Valuation Saint-Gobain OTC Markets

Stocks

Delayed OTC Markets 09:55:33 2026-09-22 EDT			5-day change	1st Jan Change
8.140 ^USD	+2.01%		+1.88%	-20.12%

09-17	Saint-Gobain : Jefferies reiterates its Buy rating	ZD
09-16	Saint-Gobain : Goldman Sachs reiterates its Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	34,295	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-20.01%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	43,639	42,802	41,242
Change	-	-20.21%	29.88%	27.04%	1.3%	-18.01%	-1.92%	-3.64%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.8x	10.6x	9.57x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.33x	1.25x	1.16x
PEG	-	0.4x	-1.28x	1.85x	6.06x	6.93x	0.9x	0.9x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.73x	0.71x	0.69x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.93x	0.89x	0.83x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.03x	5.66x	5.16x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.4x	7.8x	7x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.4x	13.1x	11.5x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.93%	7.61%	8.66%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.357	2.529	2.732
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.36%	3.61%	3.9%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.929	6.642	7.326
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.8%	38.1%	37.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	47,021	48,023	49,953
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,235	7,557	7,989
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,197	5,489	5,888
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,960	3,279	3,589
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,344	8,507	6,948
Reference price ²	61.87	45.65	66.66	85.70	86.96	70.10	70.10	70.10
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	2/24/22	2/23/23	2/29/24	2/27/25	3/11/26	-	-	-

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.($)
ASSA ABLOY AB	22.61x	2.85x	13.94x	1.94%	40.06B
SAINT-GOBAIN	11.82x	0.93x	6.03x	3.36%	39.33B
MASCO CORPORATION	15.08x	2.08x	10.39x	1.89%	13.3B
CARLISLE COMPANIES INCORPORATED	17.02x	2.85x	11.72x	1.45%	12.59B
QXO, INC.	-22.18x	1.45x	16.3x	2.99%	12.66B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.39x	4.16x	15.14x	0.97%	7.66B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.62B
SIMPSON MANUFACTURING CO., INC.	18.85x	2.84x	11.58x	0.68%	7.12B
ARMSTRONG WORLD INDUSTRIES, INC.	19.96x	4.02x	11.71x	0.86%	6.84B
Average	13.94x	2.44x	11.31x	1.99%	16.35B
Weighted average by Cap.	14.26x	2.16x	10.90x	2.29%