Company Valuation: Sanofi

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 111,194 112,665 112,549 116,968 100,655 91,925 - -
Change - 1.32% -0.1% 3.93% -13.95% -8.67% - -
Enterprise Value (EV) 1 121,177 119,102 120,342 125,740 111,663 102,728 100,008 98,928
Change - -1.71% 1.04% 4.49% -11.2% -8% -2.65% -1.08%
P/E Ratio 17.8x 16.7x 20.8x 20.4x 12.9x 11.4x 10.6x 9.17x
PBR 1.62x 1.5x 1.52x 1.51x 1.41x 1.23x 1.17x 1.1x
PEG - 2.07x -1.1x 3.14x 0.3x 2.26x 1.46x 0.6x
Capitalization / Revenue 2.94x 2.62x 2.61x 2.85x 2.31x 1.95x 1.84x 1.75x
EV / Revenue 3.21x 2.77x 2.79x 3.06x 2.56x 2.18x 2x 1.89x
EV / EBITDA 9.95x 8.14x 8.44x 9.76x 8.22x 7.05x 6.48x 5.85x
EV / EBIT 11.3x 9.13x 9.5x 11.1x 9.19x 8.01x 7.31x 6.59x
EV / FCF 15x 14x 14.2x 21.1x 13.8x 12x 11x 9.65x
FCF Yield 6.68% 7.12% 7.04% 4.74% 7.24% 8.36% 9.13% 10.4%
Dividend per Share 2 3.33 3.56 3.76 3.92 4.12 4.256 4.508 4.833
Rate of return 3.76% 3.96% 4.19% 4.18% 4.98% 5.56% 5.89% 6.31%
EPS 2 4.97 5.37 4.31 4.59 6.4 6.723 7.211 8.354
Distribution rate 67% 66.3% 87.2% 85.4% 64.4% 63.3% 62.5% 57.9%
Net sales 1 37,761 42,997 43,070 41,081 43,626 47,068 49,980 52,476
EBITDA 1 12,183 14,627 14,259 12,889 13,583 14,567 15,445 16,899
EBIT 1 10,714 13,040 12,670 11,343 12,149 12,826 13,680 15,023
Net income 1 6,223 6,720 5,400 5,744 7,813 8,145 8,955 10,358
Net Debt 1 9,983 6,437 7,793 8,772 11,008 10,803 8,083 7,003
Reference price 2 88.58 89.84 89.76 93.74 82.72 76.59 76.59 76.59
Nbr of stocks (in thousands) 1,255,293 1,254,060 1,253,891 1,247,793 1,216,810 1,200,220 - -
Announcement Date 2/4/22 2/3/23 2/1/24 1/30/25 1/29/26 - - -
1EUR in Million2EUR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.39x2.18x7.05x5.56% 106B
33.15x12.05x24.81x0.6% 1,010B
25.74x5.93x16.13x2.22% 580B
27.88x6.79x13.86x3.01% 402B
17.71x4.37x10.73x3.04% 330B
21.24x5.49x13.32x2.92% 281B
22.78x4.74x13.47x1.85% 280B
12.7x4.76x9.73x3.95% 197B
23.09x6.16x10.76x2.84% 192B
-45x5.43x29.95x2.58% 156B
Average 15.07x 5.79x 14.98x 2.86% 353.54B
Weighted average by Cap. 22.34x 7.31x 17.10x 2.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!