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 84,362 - -
Change - -32.49% -12.63% 16.43% 20.99% -0.81% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 93,032 92,934 91,254
Change - -29.53% -13.21% 7.36% 21.3% 1.43% -0.1% -1.81%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 21.8x 17.8x 16.9x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 21.5x 14.2x 9.72x
PEG - 19.9x 0x -0x -1.3x 0.9x 0.8x 3.25x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.32x 3.18x 3.07x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 3.66x 3.5x 3.32x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 12.6x 11.6x 10.9x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 15.1x 13.8x 12.7x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 28.8x 23x 22.3x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 3.48% 4.35% 4.48%
Dividend per Share 2 5.92 5.96 6 3.61 2.92 3.135 3.387 3.581
Rate of return 3.33% 4.97% 5.49% 2.8% 1.82% 1.92% 2.07% 2.19%
EPS 2 10.12 10.18 -12.63 7.55 6 7.495 9.201 9.68
Distribution rate 58.5% 58.5% -47.5% 47.8% 48.7% 41.8% 36.8% 37%
Net sales 1 35,355 34,229 32,681 23,630 24,279 25,433 26,564 27,521
EBITDA 1 9,284 8,947 8,147 6,168 7,001 7,395 8,014 8,354
EBIT 1 7,369 7,116 6,388 5,067 5,693 6,152 6,736 7,188
Net income 1 5,921 5,777 -6,995 4,173 3,250 4,120 4,877 5,126
Net Debt 1 12,799 12,046 10,049 5,316 6,669 8,670 8,572 6,893
Reference price 2 177.63 119.92 109.32 129.09 160.10 163.58 163.58 163.58
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.28x - - -.--% 1,094B
25.83x2.08x12.95x1.07% 159B
21.84x3.66x12.58x1.92% 84.36B
27.93x2.05x15.38x0.82% 78.14B
23.11x4.98x16.96x2.47% 75.39B
19.11x1.54x10.88x1.28% 65.32B
30.28x3.78x17.26x3.05% 65.48B
48.52x2.97x15.27x2.57% 27.08B
Average 27.11x 3.01x 14.47x 1.65% 206.06B
Weighted average by Cap. 22.20x 2.89x 14.16x 0.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - 3M Company

Historical PBR trend

Valuation ratios - PBR - 3M Company

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - 3M Company

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - 3M Company


Year-on-year evolution of the Yield

Valuation ratios - Yield - 3M Company