Valuation 3M Company Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:46 04/08/26 am AEST			After hours 05:56:38 am
154.45 ^EUR	+1.11%		154.22	-0.15%

28/07	Argus Raises 3M Price Target to $205 From $190	MT
28/07	JPMorgan Adjusts Price Target on 3M to $205 From $180	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	90,912	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	6.89%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	99,672	100,865	99,794
Change	-	-29.53%	-13.21%	7.36%	21.3%	8.67%	1.2%	-1.06%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	24x	19.2x	18.6x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	23.4x	13.9x	8.26x
PEG	-	19.9x	0x	-0x	-1.3x	1.1x	0.8x	5.87x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.58x	3.44x	3.32x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.92x	3.81x	3.65x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	13.5x	12.7x	12x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	16.2x	15.1x	14x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	30.4x	23.1x	23.5x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	3.29%	4.33%	4.25%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.191	3.371	3.611
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	1.81%	1.91%	2.05%
EPS ²	10.12	10.18	-12.63	7.55	6	7.336	9.196	9.488
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	43.5%	36.7%	38.1%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,407	26,447	27,355
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,383	7,970	8,301
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,150	6,698	7,114
Net income ¹	5,921	5,777	-6,995	4,173	3,250	3,960	4,786	4,941
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,760	9,954	8,882
Reference price ²	177.63	119.92	109.32	129.09	160.10	176.28	176.28	176.28
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.($)
BERKSHIRE HATHAWAY INC.	24.85x	-	-	-.--%	1,103B
HITACHI, LTD.	25.52x	2.09x	13.35x	1.12%	148B
ILLINOIS TOOL WORKS INC.	25.14x	5.4x	18.48x	2.23%	82.56B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.25x	2.17x	16.16x	0.8%	79.38B
HONEYWELL INTERNATIONAL INC.	36x	4.32x	20.22x	2.46%	77.03B
MITSUBISHI ELECTRIC CORPORATION	23.42x	1.83x	12.99x	1.12%	75.94B
DSM-FIRMENICH	46.12x	2.86x	14.78x	2.69%	26.53B
JARDINE MATHESON HOLDINGS LIMITED	12.51x	0.77x	4.67x	3.72%	19.53B
Average	27.98x	2.78x	14.38x	1.77%	201.52B
Weighted average by Cap.	25.85x	2.93x	15.35x	0.52%