Valuation Ahold Delhaize N.V.

Stocks

Market Closed - Euronext Amsterdam Other stock markets 01:55:00 17/07/26 am AEST			After hours 02:34:49 am
35.92 ^EUR	+0.11%		35.82	-0.29%

09:55pm	AHOLD DELHAIZE : JP Morgan gives a Sell rating	ZD
10/07	AHOLD DELHAIZE : Gets a Neutral rating from Bernstein	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,783	26,731	24,866	28,908	30,659	31,576	-	-
Change	-	-13.17%	-6.98%	16.26%	6.06%	2.99%	-	-
Enterprise Value (EV) ¹	44,729	41,147	39,133	43,037	45,358	46,502	46,478	46,428
Change	-	-8.01%	-4.89%	9.98%	5.39%	2.52%	-0.05%	-0.11%
P/E	14x	10.8x	13.4x	16.6x	13.8x	13.2x	12.2x	11.4x
PBR	2.27x	1.77x	1.67x	1.86x	2.16x	2.11x	1.98x	1.85x
PEG	-	0.6x	-0.6x	-6.44x	0.4x	1.45x	1.64x	1.57x
Capitalization / Revenue	0.41x	0.31x	0.28x	0.32x	0.33x	0.34x	0.33x	0.32x
EV / Revenue	0.59x	0.47x	0.44x	0.48x	0.49x	0.5x	0.48x	0.47x
EV / EBITDA	7.06x	5.75x	5.54x	6.08x	6.2x	6.26x	6.13x	5.98x
EV / EBIT	13.4x	11x	10.9x	11.9x	12.1x	12.2x	11.9x	11.4x
EV / FCF	27.6x	18.8x	16.1x	16.9x	17.4x	20.3x	21.1x	20.3x
FCF Yield	3.62%	5.32%	6.2%	5.91%	5.73%	4.92%	4.74%	4.93%
Dividend per Share ²	0.95	1.05	1.1	1.17	1.24	1.268	1.36	1.444
Rate of return	3.13%	3.84%	4.22%	3.73%	3.59%	3.53%	3.79%	4.02%
EPS ²	2.17	2.54	1.94	1.89	2.5	2.727	2.93	3.142
Distribution rate	43.8%	41.3%	56.7%	61.9%	49.6%	46.5%	46.4%	46%
Net sales ¹	75,601	86,984	88,649	89,356	92,352	93,857	96,231	99,024
EBITDA ¹	6,335	7,161	7,066	7,083	7,319	7,425	7,582	7,765
EBIT ¹	3,331	3,728	3,604	3,608	3,734	3,804	3,919	4,063
Net income ¹	2,246	2,546	1,874	1,764	2,264	2,403	2,520	2,626
Net Debt ¹	13,946	14,416	14,267	14,129	14,699	14,926	14,902	14,852
Reference price ²	30.34	27.35	26.06	31.38	34.57	35.88	35.88	35.88
Nbr of stocks (in thousands)	1,014,615	977,353	954,186	921,239	886,877	880,046	-	-
Announcement Date	16/2/22	15/2/23	14/2/24	12/2/25	11/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AHOLD DELHAIZE N.V.	13.16x	0.5x	6.26x	3.53%	36.12B
WALMART INC.	38.8x	1.26x	19.23x	0.89%	896B
LOBLAW COMPANIES LIMITED	28.23x	1.2x	10.39x	0.96%	52.75B
TESCO PLC	15.53x	0.53x	7.83x	3.32%	39.66B
SYSCO CORPORATION	20.15x	0.6x	11.5x	2.67%	38.6B
KROGER CO. (THE)	11.2x	0.33x	5.99x	2.61%	34.65B
WOOLWORTHS GROUP LIMITED	45.57x	0.89x	10.47x	2.39%	33.64B
GEORGE WESTON LIMITED	22.12x	0.74x	6.36x	1.39%	26.98B
AEON CO., LTD.	50.64x	0.62x	10.38x	1.07%	23.33B
US FOODS HOLDING CORP.	24.72x	0.63x	12.33x	-.--%	21.37B
Average	27.01x	0.73x	10.07x	1.88%	120.26B
Weighted average by Cap.	35.20x	1.11x	16.62x	1.2%