Valuation 3M Company

Stocks

Real-time Estimate Cboe BZX 22:50:27 21/08/2026 HKT			5-day change	1st Jan Change
180.36 ^USD	+1.28%		-1.33%	+12.57%

08-19	3M Company Enters into $4.25 Billion Unsecured Revolving Credit Facility Agreement	CI
08-15	3M Company Keeps Quarterly Dividend at $0.78 per Share, Payable Sept. 11 to Shareholders of Record Aug. 24	MT

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	91,845	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	7.99%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	100,740	101,293	99,538
Change	-	-29.53%	-13.21%	7.36%	21.3%	9.84%	0.55%	-1.73%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	24.1x	19.3x	18.5x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	23.4x	15.6x	9.71x
PEG	-	19.9x	0x	-0x	-1.3x	1x	0.8x	4.48x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.62x	3.47x	3.35x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.97x	3.82x	3.63x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.6x	12.7x	11.9x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	16.4x	15.1x	13.9x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	30.7x	22.5x	22.7x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.25%	4.45%	4.41%
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%	1.79%	1.9%	2.04%
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	178.09	178.09	178.09
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	24.11x	3.97x	13.61x	1.79%	91.85B
BERKSHIRE HATHAWAY INC.	20.16x	-	-	-.--%	1,063B
HITACHI, LTD.	24.84x	2.04x	12.95x	1.13%	149B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.69x	2.49x	18.73x	0.74%	85.82B
ILLINOIS TOOL WORKS INC.	24.7x	5.29x	18.03x	2.29%	80.52B
MITSUBISHI ELECTRIC CORPORATION	21.93x	1.73x	12.41x	1.16%	72.91B
HONEYWELL INTERNATIONAL INC.	33.01x	3.92x	18.1x	2.74%	69.19B
DSM-FIRMENICH	44.82x	2.76x	14.24x	2.79%	25.93B
Average	28.16x	3.17x	15.44x	1.58%	204.77B
Weighted average by Cap.	22.65x	3.09x	15.24x	0.57%