|
Market Closed -
Euronext Paris
23:55:00 02/09/2026 HKT
|
After hours 01:09:12 | |||
| 64.26 EUR | -0.43% |
|
64.26 | 0.00% |
| 09-02 | Stocks fall as borrowing costs hit 28-year high | AN |
| 09-01 | Reckitt Benckiser welcomes Mead Johnson infant formula trial verdict | AN |
Company Valuation: Danone
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,530 | 30,830 | 37,646 | 41,915 | 49,156 | 41,518 | - | - |
| Change | - | -13.23% | 22.11% | 11.34% | 17.28% | -15.54% | - | - |
| Enterprise Value (EV) 1 | 46,030 | 40,937 | 47,867 | 50,516 | 57,587 | 50,300 | 49,427 | 48,997 |
| Change | - | -11.06% | 16.93% | 5.53% | 14% | -12.65% | -1.74% | -0.87% |
| P/E | 18.6x | 33.3x | 45.1x | 20.8x | 27.2x | 17.2x | 15.7x | 14.7x |
| PBR | 2.02x | 1.76x | 2.33x | 2.59x | 2.93x | 2.34x | 2.21x | 2.1x |
| PEG | - | -0.7x | -3.7x | 0x | -2.75x | 0.5x | 1.65x | 2.17x |
| Capitalization / Revenue | 1.46x | 1.11x | 1.36x | 1.53x | 1.8x | 1.47x | 1.41x | 1.36x |
| EV / Revenue | 1.9x | 1.48x | 1.73x | 1.85x | 2.11x | 1.78x | 1.68x | 1.6x |
| EV / EBITDA | 10x | 7.81x | 9.4x | 10.7x | 11.5x | 10.1x | 9.36x | 8.84x |
| EV / EBIT | 13.8x | 12.1x | 13.8x | 14.2x | 15.7x | 13.1x | 12.1x | 11.3x |
| EV / FCF | 18.9x | 19.6x | 18.2x | 16.8x | 20.6x | 20.4x | 17.4x | 16.4x |
| FCF Yield | 5.28% | 5.11% | 5.5% | 5.94% | 4.86% | 4.91% | 5.75% | 6.08% |
| Dividend per Share 2 | 1.94 | 2 | 2.1 | 2.15 | 2.25 | 2.353 | 2.497 | 2.664 |
| Rate of return | 3.55% | 4.06% | 3.58% | 3.3% | 2.93% | 3.65% | 3.87% | 4.13% |
| EPS 2 | 2.94 | 1.48 | 1.3 | 3.13 | 2.82 | 3.763 | 4.12 | 4.4 |
| Distribution rate | 66% | 135% | 162% | 68.7% | 79.8% | 62.5% | 60.6% | 60.5% |
| Net sales 1 | 24,281 | 27,661 | 27,619 | 27,376 | 27,283 | 28,194 | 29,482 | 30,611 |
| EBITDA 1 | 4,602 | 5,240 | 5,092 | 4,726 | 5,020 | 4,991 | 5,279 | 5,545 |
| EBIT 1 | 3,337 | 3,377 | 3,481 | 3,558 | 3,665 | 3,838 | 4,093 | 4,321 |
| Net income 1 | 1,924 | 959 | 881 | 2,021 | 1,825 | 2,358 | 2,594 | 2,769 |
| Net Debt 1 | 10,500 | 10,107 | 10,221 | 8,601 | 8,431 | 8,782 | 7,909 | 7,479 |
| Reference price 2 | 54.59 | 49.23 | 58.68 | 65.12 | 76.78 | 64.54 | 64.54 | 64.54 |
| Nbr of stocks (in thousands) | 650,849 | 626,246 | 641,543 | 643,653 | 640,218 | 643,298 | - | - |
| Announcement Date | 23/2/22 | 22/2/23 | 22/2/24 | 26/2/25 | 20/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.15x | 1.78x | 10.08x | 3.65% | 48.13B | |
| 20.67x | 2.82x | 14.05x | 4% | 249B | |
| 19.61x | 2.47x | 14.73x | 3.34% | 78.63B | |
| 15.66x | 0.56x | 10.17x | 2.47% | 40.75B | |
| 21.31x | 3.23x | 13.12x | 3.28% | 35.36B | |
| 36.62x | 3.17x | 18.24x | 1% | 31.82B | |
| -25.41x | 1.93x | 9.62x | 6.19% | 30.68B | |
| 66.86x | 10.26x | 42.56x | 1.14% | 29.33B | |
| 12.34x | 0.4x | 8.97x | 2.38% | 23.25B | |
| Average | 20.53x | 2.96x | 15.73x | 3.05% | 62.98B | |
| Weighted average by Cap. | 20.35x | 2.80x | 14.73x | 3.46% |
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
- BN Stock
- Valuation Danone
Select your edition
All financial news and data tailored to specific country editions
