Valuation 3M Company

Stocks

Market Closed - NYSE 04:00:02 29/08/2026 HKT			5-day change	1st Jan Change
174.34 ^USD	-2.51%		-2.58%	+8.89%

08-20	3M Announces Appointment of Jennifer Cunningham as Executive Vice President and Chief Human Resources Officer	CI
08-19	3M Company Enters into $4.25 Billion Unsecured Revolving Credit Facility Agreement	CI

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	89,911	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	5.72%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	98,806	99,359	97,604
Change	-	-29.53%	-13.21%	7.36%	21.3%	7.73%	0.56%	-1.77%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	23.6x	18.9x	18.1x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	22.9x	15.2x	9.5x
PEG	-	19.9x	0x	-0x	-1.3x	1x	0.8x	4.38x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.54x	3.39x	3.28x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.89x	3.75x	3.56x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.3x	12.4x	11.7x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	16.1x	14.8x	13.7x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	30.1x	22.1x	22.3x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.32%	4.53%	4.49%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.181	3.387	3.637
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	1.82%	1.94%	2.09%
EPS ²	10.12	10.18	-12.63	7.55	6	7.386	9.243	9.625
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	43.1%	36.6%	37.8%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,401	26,488	27,428
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,404	8,004	8,368
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,147	6,716	7,143
Net income ¹	5,921	5,777	-6,995	4,173	3,250	3,987	4,809	5,000
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,895	9,448	7,693
Reference price ²	177.63	119.92	109.32	129.09	160.10	174.34	174.34	174.34
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	515,722	-	-
Announcement Date	25/1/22	24/1/23	23/1/24	21/1/25	20/1/26	-	-	-

¹USD in Million²USD

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.($)
3M COMPANY	23.6x	3.89x	13.35x	1.82%	89.91B
BERKSHIRE HATHAWAY INC.	20.53x	-	-	-.--%	1,081B
HITACHI, LTD.	26.1x	2.12x	13.05x	1.07%	156B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.31x	2.38x	17.97x	0.75%	84.56B
ILLINOIS TOOL WORKS INC.	24.47x	5.24x	17.88x	2.31%	79.77B
MITSUBISHI ELECTRIC CORPORATION	21.69x	1.73x	12.36x	1.15%	72.27B
HONEYWELL INTERNATIONAL INC.	31.34x	3.91x	18x	2.64%	68.91B
DSM-FIRMENICH	47.52x	2.91x	14.98x	2.63%	27.32B
Average	28.32x	3.17x	15.37x	1.55%	207.45B
Weighted average by Cap.	22.90x	3.07x	15.07x	0.55%