|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 161.42 USD | +0.99% |
|
+2.15% | +0.62% |
| 07-17 | AI's Blank Check Is Bouncing |  |
| 07-17 | JPMorgan Upgrades 3M to Overweight From Neutral, Adjusts Price Target to $180 From $178 | MT |
Company Valuation: 3M Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 102,360 | 69,104 | 60,379 | 70,297 | 85,049 | 83,367 | - | - |
| Change | - | -32.49% | -12.63% | 16.43% | 20.99% | -1.98% | - | - |
| Enterprise Value (EV) 1 | 115,159 | 81,150 | 70,428 | 75,613 | 91,718 | 91,795 | 93,029 | 93,058 |
| Change | - | -29.53% | -13.21% | 7.36% | 21.3% | 0.08% | 1.34% | 0.03% |
| P/E | 17.6x | 11.8x | -8.66x | 17.1x | 26.7x | 20.9x | 17.8x | 17.2x |
| PBR | 6.72x | 4.61x | 12.4x | 17.9x | 17.9x | 16.7x | 11.1x | 7.4x |
| PEG | - | 19.9x | 0x | -0x | -1.3x | 0.8x | 1x | 5.34x |
| Capitalization / Revenue | 2.9x | 2.02x | 1.85x | 2.97x | 3.5x | 3.32x | 3.21x | 3.09x |
| EV / Revenue | 3.26x | 2.37x | 2.16x | 3.2x | 3.78x | 3.65x | 3.58x | 3.45x |
| EV / EBITDA | 12.4x | 9.07x | 8.64x | 12.3x | 13.1x | 12.5x | 11.9x | 11.4x |
| EV / EBIT | 15.6x | 11.4x | 11x | 14.9x | 16.1x | 15.1x | 14.2x | 13.3x |
| EV / FCF | 19.7x | 21.1x | 13.9x | 119x | 65.7x | 26.1x | 20.8x | 20.2x |
| FCF Yield | 5.08% | 4.73% | 7.19% | 0.84% | 1.52% | 3.83% | 4.82% | 4.94% |
| Dividend per Share 2 | 5.92 | 5.96 | 6 | 3.61 | 2.92 | 3.216 | 3.36 | 3.58 |
| Rate of return | 3.33% | 4.97% | 5.49% | 2.8% | 1.82% | 2.01% | 2.1% | 2.24% |
| EPS 2 | 10.12 | 10.18 | -12.63 | 7.55 | 6 | 7.653 | 9 | 9.29 |
| Distribution rate | 58.5% | 58.5% | -47.5% | 47.8% | 48.7% | 42% | 37.3% | 38.5% |
| Net sales 1 | 35,355 | 34,229 | 32,681 | 23,630 | 24,279 | 25,148 | 26,005 | 27,012 |
| EBITDA 1 | 9,284 | 8,947 | 8,147 | 6,168 | 7,001 | 7,341 | 7,810 | 8,160 |
| EBIT 1 | 7,369 | 7,116 | 6,388 | 5,067 | 5,693 | 6,063 | 6,540 | 6,975 |
| Net income 1 | 5,921 | 5,777 | -6,995 | 4,173 | 3,250 | 4,095 | 4,745 | 4,850 |
| Net Debt 1 | 12,799 | 12,046 | 10,049 | 5,316 | 6,669 | 8,427 | 9,661 | 9,691 |
| Reference price 2 | 177.63 | 119.92 | 109.32 | 129.09 | 160.10 | 159.84 | 159.84 | 159.84 |
| Nbr of stocks (in thousands) | 576,253 | 576,253 | 552,317 | 544,559 | 531,225 | 521,567 | - | - |
| Announcement Date | 25/1/22 | 24/1/23 | 23/1/24 | 21/1/25 | 20/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.67x | 3.66x | 12.52x | 2.01% | 83.37B | |
| 23.85x | - | - | -.--% | 1,059B | |
| 23.24x | 1.87x | 11.59x | 1.25% | 130B | |
| 24.33x | 5.28x | 17.98x | 2.38% | 79.42B | |
| 29.58x | 2.08x | 15.48x | 0.82% | 76.19B | |
| 32.04x | 4x | 17.36x | 3.49% | 71.29B | |
| 22x | 1.68x | 12.33x | 1.24% | 67.7B | |
| 39.36x | 2.67x | 13.83x | 2.92% | 24.38B | |
| 11.44x | 0.77x | 4.58x | 3.89% | 18.61B | |
| Average | 25.17x | 2.75x | 13.21x | 2% | 178.88B | |
| Weighted average by Cap. | 24.31x | 2.91x | 13.89x | 0.66% |
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
- Stock Market
- Stocks
- MMM Stock
- Valuation 3M Company
Select your edition
All financial news and data tailored to specific country editions
