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 82,495 - -
Change - -32.49% -12.63% 16.43% 20.99% -3% - -
Enterprise Value (EV) 1 115,159 81,150 70,428 75,613 91,718 91,165 91,067 89,388
Change - -29.53% -13.21% 7.36% 21.3% -0.6% -0.11% -1.84%
P/E 17.6x 11.8x -8.66x 17.1x 26.7x 21.3x 17.4x 16.5x
PBR 6.72x 4.61x 12.4x 17.9x 17.9x 21x 13.9x 9.5x
PEG - 19.9x 0x -0x -1.3x 0.9x 0.8x 3.18x
Capitalization / Revenue 2.9x 2.02x 1.85x 2.97x 3.5x 3.24x 3.11x 3x
EV / Revenue 3.26x 2.37x 2.16x 3.2x 3.78x 3.58x 3.43x 3.25x
EV / EBITDA 12.4x 9.07x 8.64x 12.3x 13.1x 12.3x 11.4x 10.7x
EV / EBIT 15.6x 11.4x 11x 14.9x 16.1x 14.8x 13.5x 12.4x
EV / FCF 19.7x 21.1x 13.9x 119x 65.7x 28.2x 22.5x 21.9x
FCF Yield 5.08% 4.73% 7.19% 0.84% 1.52% 3.55% 4.44% 4.57%
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% 1.96% 2.12% 2.24%
EPS 2 10.12 10.18 -12.63 7.55 6 7.496 9.202 9.679
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 4,087 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 2 177.63 119.92 109.32 129.09 160.10 159.96 159.96 159.96
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.($)
20.48x - - -.--% 1,104B
26.17x2.11x13.12x1.06% 161B
21.34x3.58x12.33x1.96% 82.49B
27.84x2.04x15.33x0.82% 77.87B
23.08x4.97x16.93x2.48% 75.22B
30.44x3.8x17.35x3.03% 65.84B
19.46x1.57x11.08x1.26% 66.48B
49.88x3.05x15.65x2.5% 27.84B
Average 27.34x 3.02x 14.54x 1.64% 207.56B
Weighted average by Cap. 22.38x 2.89x 14.21x 0.56%

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