Valuation Bayer AG

Equities

Real-time Estimate Tradegate Other stock markets 07:07:28 15/01/26 pm AEDT			5-day change	1st Jan Change
41.31 ^EUR	-0.87%		+8.69%	+12.59%

15/01	German DAX Index Slips; Bayer, RWE Shares Surge	MT
15/01	Frankfurt Stocks Close: DAX Ends Impressive Record-Breaking Streak	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	47,309	46,174	47,476	33,039	18,975	40,938	40,938	-
Change	-	-2.4%	2.82%	-30.41%	-42.57%	115.75%	0%	-
Enterprise Value (EV) ¹	84,884	79,140	78,749	67,302	51,329	72,750	70,030	67,297
Change	-	-6.77%	-0.49%	-14.54%	-23.73%	41.73%	-3.74%	-3.9%
P/E ratio	-4.51x	46.1x	11.5x	-11.2x	-7.43x	89.8x	16.9x	13.8x
PBR	1.55x	1.4x	1.22x	1x	0.59x	1.24x	1.16x	1.08x
PEG	-	-0x	0x	0x	0.6x	-1x	0x	0.6x
Capitalization / Revenue	1.14x	1.05x	0.94x	0.69x	0.41x	0.9x	0.89x	0.87x
EV / Revenue	2.05x	1.8x	1.55x	1.41x	1.1x	1.59x	1.52x	1.43x
EV / EBITDA	7.41x	7.08x	5.83x	5.75x	5.07x	7.66x	7.29x	6.66x
EV / EBIT	12x	10.8x	8.51x	8.87x	9.44x	13.6x	12.1x	11x
EV / FCF	34.2x	31.9x	19x	28.4x	11.2x	29.7x	18.1x	17.1x
FCF Yield	2.93%	3.13%	5.26%	3.52%	8.94%	3.36%	5.53%	5.84%
Dividend per Share ²	2	2	2.4	0.11	0.11	0.1117	0.5117	1.13
Rate of return	4.15%	4.26%	4.97%	0.33%	0.57%	0.27%	1.23%	2.71%
EPS ²	-10.68	1.02	4.22	-2.99	-2.6	0.4639	2.46	3.011
Distribution rate	-18.7%	196%	56.9%	-3.68%	-4.23%	24.1%	20.8%	37.5%
Net sales ¹	41,400	44,081	50,739	47,637	46,606	45,709	46,012	47,146
EBITDA ¹	11,461	11,179	13,513	11,706	10,123	9,503	9,610	10,098
EBIT ¹	7,095	7,295	9,257	7,589	5,436	5,334	5,778	6,141
Net income ¹	-10,495	1,000	4,150	-2,941	-2,552	749.2	2,574	3,056
Net Debt ¹	37,575	32,966	31,273	34,263	32,354	31,812	29,092	26,359
Reference price ²	48.16	47.00	48.32	33.63	19.31	41.67	41.67	41.67
Nbr of stocks (in thousands)	982,424	982,424	982,424	982,424	982,424	982,424	982,424	-
Announcement Date	25/2/21	1/3/22	28/2/23	5/3/24	4/3/25	-	-	-

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.($)
BAYER AG	89.82x	1.59x	7.66x	0.27%	47.71B
ELI LILLY AND COMPANY	46.89x	15.52x	34.45x	0.55%	961B
JOHNSON & JOHNSON	21.23x	5.89x	16.39x	2.36%	527B
ABBVIE INC.	75.19x	7.36x	17.64x	2.95%	392B
ROCHE HOLDING AG	20.01x	5x	12.44x	2.87%	368B
ASTRAZENECA PLC	29.15x	5.47x	16.22x	1.67%	299B
NOVARTIS AG	20.36x	5.38x	12.6x	2.81%	279B
MERCK & CO., INC.	14.22x	4.66x	10.01x	2.91%	276B
NOVO NORDISK A/S	16.39x	5.8x	11.99x	3.08%	262B
AMGEN INC.	25.73x	6.1x	10.45x	2.91%	177B
Average	35.90x	6.28x	14.99x	2.24%	358.84B
Weighted average by Cap.	34.71x	8.32x	19.43x	2.06%