Valuation Saint-Gobain Wiener Boerse

Stocks

Real-time Estimate Tradegate 07:10:13 2026-09-29 EDT			5-day change	1st Jan Change
70.38 ^EUR	-0.93%		+1.20%	-18.31%

09-28	Saint-Gobain signs renewable power contract in the United Kingdom
09-25	European Commission Approves Kesko's Purchase of Dahl Companies in Sweden, Norway, Denmark	MT

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	34,490	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-19.55%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	43,838	43,013	41,469
Change	-	-20.21%	29.88%	27.04%	1.3%	-17.64%	-1.88%	-3.59%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	11.9x	10.6x	9.62x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.34x	1.26x	1.16x
PEG	-	0.4x	-1.28x	1.85x	6.06x	6.99x	0.9x	0.9x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.73x	0.72x	0.69x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.93x	0.9x	0.83x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.06x	5.7x	5.2x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.44x	7.85x	7.05x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	14.7x	13.6x	12x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.81%	7.37%	8.32%
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%	3.34%	3.59%	3.88%
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	47,016	48,041	49,968
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,231	7,542	7,972
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,194	5,483	5,883
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,964	3,266	3,578
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,347	8,523	6,979
Reference price ²	61.87	45.65	66.66	85.70	86.96	70.50	70.50	70.50
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	22.8x	2.87x	14.04x	1.92%	39.9B
SAINT-GOBAIN	11.89x	0.93x	6.06x	3.34%	39.22B
MASCO CORPORATION	15.22x	2.1x	10.47x	1.87%	13.43B
CARLISLE COMPANIES INCORPORATED	17.48x	2.91x	11.98x	1.41%	12.93B
QXO, INC.	-22.04x	1.44x	16.25x	3.01%	12.57B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.71x	4.21x	15.31x	0.96%	7.75B
AGC INC.	14.98x	0.75x	4.98x	3.71%	7.64B
SIMPSON MANUFACTURING CO., INC.	18.96x	2.86x	11.65x	0.68%	7.16B
ARMSTRONG WORLD INDUSTRIES, INC.	20.31x	4.09x	11.91x	0.85%	6.96B
Average	14.15x	2.46x	11.41x	1.97%	16.4B
Weighted average by Cap.	14.47x	2.18x	10.98x	2.27%