Valuation Fresenius Medical Care AG

Stocks

Market Closed - Xetra Other stock markets 23:35:24 15/07/2026 HKT			5-day change	1st Jan Change
42.12 ^EUR	-0.66%		+0.29%	+3.34%

07-13	European Equities Traded in US as ADRs Decline	MT
07-09	Federal and state governments wrangle over health savings package	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,742	8,970	11,138	12,957	11,384	11,199	-	-
Change	-	-46.42%	24.17%	16.33%	-12.14%	-1.62%	-	-
Enterprise Value (EV) ¹	28,580	20,909	21,898	22,760	20,580	20,147	20,040	19,473
Change	-	-26.84%	4.73%	3.94%	-9.58%	-2.1%	-0.53%	-2.83%
P/E	17.3x	13.3x	22.3x	24.1x	12.1x	14x	10.7x	9.32x
PBR	1.32x	0.64x	0.75x	0.82x	0.83x	0.87x	0.82x	0.78x
PEG	-	-0.4x	-0.9x	3.15x	0.1x	-1.4x	0.4x	0.6x
Capitalization / Revenue	0.95x	0.46x	0.57x	0.67x	0.58x	0.58x	0.56x	0.54x
EV / Revenue	1.62x	1.08x	1.13x	1.18x	1.05x	1.04x	0.99x	0.93x
EV / EBITDA	8.22x	6.24x	7.02x	7.26x	6.19x	5.8x	5.34x	4.96x
EV / EBIT	15.4x	13.8x	16x	16.4x	11.3x	10.4x	9.24x	8.33x
EV / FCF	17.2x	14.1x	11.2x	13.4x	11.5x	11.6x	11.8x	11.1x
FCF Yield	5.81%	7.08%	8.95%	7.47%	8.66%	8.61%	8.47%	9.03%
Dividend per Share ²	1.35	1.12	1.19	-	1.49	1.382	1.521	1.748
Rate of return	2.36%	3.66%	3.13%	-	3.66%	3.28%	3.61%	4.15%
EPS ²	3.31	2.3	1.7	1.83	3.36	3.015	3.929	4.519
Distribution rate	40.8%	48.7%	70%	-	44.3%	45.8%	38.7%	38.7%
Net sales ¹	17,619	19,398	19,454	19,336	19,628	19,462	20,167	20,895
EBITDA ¹	3,476	3,350	3,121	3,135	3,327	3,474	3,750	3,927
EBIT ¹	1,852	1,512	1,369	1,392	1,827	1,942	2,169	2,338
Net income ¹	969.3	673.4	499	538	978	839.2	1,068	1,215
Net Debt ¹	11,838	11,939	10,760	9,803	9,196	8,948	8,841	8,274
Reference price ²	57.14	30.57	37.96	44.16	40.76	42.12	42.12	42.12
Nbr of stocks (in thousands)	292,994	293,413	293,413	293,413	279,289	265,882	-	-
Announcement Date	22/2/22	21/2/23	20/2/24	25/2/25	24/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FRESENIUS MEDICAL CARE AG	14.06x	1.04x	5.82x	3.26%	12.9B
CVS HEALTH CORPORATION	16.94x	0.47x	10.12x	2.5%	135B
HCA HEALTHCARE, INC.	12.06x	1.62x	8x	0.85%	80.66B
FRESENIUS SE & CO. KGAA	12.26x	1.42x	8.57x	2.77%	26.44B
QUEST DIAGNOSTICS INCORPORATED	21.43x	2.34x	11.82x	1.56%	22.8B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.16x	5.37x	22.66x	2.39%	19.96B
TENET HEALTHCARE CORPORATION	7.28x	1.19x	5.61x	-.--%	15.82B
REDE D'OR SÃO LUIZ S.A.	16.05x	1.5x	7.66x	4.37%	15.63B
DAVITA INC.	15.9x	1.83x	8.77x	0.72%	14.92B
MAX HEALTHCARE INSTITUTE LIMITED	55.23x	9.25x	34.89x	0.19%	11.06B
Average	20.04x	2.60x	12.39x	1.86%	35.57B
Weighted average by Cap.	17.03x	1.62x	10.58x	1.93%