Valuation Sartorius AG

Stocks

Real-time Estimate Tradegate Other stock markets 06:47:46 2026-07-17 EDT			5-day change	1st Jan Change
250.70 ^EUR	+1.50%		+3.47%	+1.29%

07-16	MedTech facing a three-front squeeze
07-13	SARTORIUS VORZUEGE : UBS gives a Neutral rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	37,429	24,078	20,462	13,392	15,142	15,320	-	-
Change	-	-35.67%	-15.02%	-34.55%	13.07%	1.17%	-	-
Enterprise Value (EV) ¹	39,161	26,454	25,394	17,138	18,884	18,888	18,582	18,186
Change	-	-32.45%	-4.01%	-32.51%	10.18%	0.02%	-1.62%	-2.13%
P/E	127x	37.2x	111x	176x	110x	64.8x	50.7x	42.8x
PBR	32.3x	13.9x	11x	5.37x	6.31x	5.73x	5.18x	4.78x
PEG	-	0x	-1.6x	-3x	1.3x	0.9x	1.8x	2.3x
Capitalization / Revenue	10.9x	5.77x	6.03x	3.96x	4.28x	4.08x	3.73x	3.4x
EV / Revenue	11.4x	6.34x	7.48x	5.07x	5.34x	5.03x	4.52x	4.03x
EV / EBITDA	33.3x	18.8x	26.4x	18.1x	18x	16.8x	14.7x	12.8x
EV / EBIT	43.4x	24.8x	50.4x	43.7x	34.8x	28.2x	23.4x	19.7x
EV / FCF	85.4x	125x	86.4x	30.3x	48.4x	42.7x	31.8x	25.2x
FCF Yield	1.17%	0.8%	1.16%	3.3%	2.07%	2.34%	3.14%	3.97%
Dividend per Share ²	1.26	1.44	0.74	0.74	0.74	0.8212	0.9812	1.135
Rate of return	0.21%	0.39%	0.22%	0.34%	0.3%	0.33%	0.4%	0.46%
EPS ²	4.67	9.92	3	1.22	2.25	3.812	4.87	5.768
Distribution rate	27%	14.5%	24.7%	60.7%	32.9%	21.5%	20.1%	19.7%
Net sales ¹	3,449	4,175	3,396	3,381	3,538	3,752	4,109	4,509
EBITDA ¹	1,175	1,410	962.7	945	1,052	1,123	1,267	1,425
EBIT ¹	903.2	1,065	503.9	392.6	542.6	670.3	793.8	925.3
Net income ¹	318.9	678.1	205.2	84	154.9	257.3	328.3	389.2
Net Debt ¹	1,733	2,375	4,932	3,746	3,741	3,568	3,262	2,866
Reference price ²	595.20	369.40	333.20	215.20	247.20	247.00	247.00	247.00
Nbr of stocks (in thousands)	68,416	68,416	68,416	69,038	69,038	69,038	-	-
Announcement Date	1/27/22	1/26/23	1/26/24	1/28/25	2/3/26	-	-	-

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.($)
SARTORIUS AG	64.8x	5.03x	16.82x	0.33%	17.53B
INNER MONGOLIA FURUI MEDICAL SCIENCE CO., LTD.	39.01x	-	-	2.07%	1.67B
QUIDELORTHO CORPORATION	-11.4x	1.33x	5.85x	-.--%	1.24B
ECKERT & ZIEGLER SE	16.87x	2.39x	8.04x	1.38%	1.01B
SHANGHAI AOHUA PHOTOELECTRICITY ENDOSCOPE CO., LTD.	56.42x	-	-	0.79%	576M
VAREX IMAGING CORPORATION	46.28x	-	-	-	453M
REVENIO GROUP OYJ	18.84x	2.66x	11.36x	1.81%	387M
TOMOCUBE, INC.	135.61x	20.32x	126.31x	-	332M
CELLAVISION AB	23.9x	4x	13.78x	2.01%	338M
Average	43.37x	5.96x	30.36x	1.2%	2.62B
Weighted average by Cap.	55.98x	4.87x	17.33x	0.55%