Valuation Danone London S.E.

Stocks

Market Closed - London S.E. 01:30:00 19/08/26 am AEST			5-day change	1st Jan Change
65.63 ^EUR	+0.64%		-2.80%	-14.43%

18/08	Paris stocks less cautious than their European peers
17/08	Russian company asks Putin to place Nestle assets under temporary administration, Kommersant reports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,530	30,830	37,646	41,915	49,156	42,123	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-14.31%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	50,905	50,032	49,602
Change	-	-11.06%	16.93%	5.53%	14%	-11.6%	-1.72%	-0.86%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.4x	15.9x	14.9x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.37x	2.24x	2.13x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.67x	2.2x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.49x	1.43x	1.38x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.81x	1.7x	1.62x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.2x	9.48x	8.95x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.3x	12.2x	11.5x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.6x	17.6x	16.6x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.85%	5.68%	6.01%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.497	2.664
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.59%	3.81%	4.07%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.763	4.12	4.4
Distribution rate	66%	135%	162%	68.7%	79.8%	62.5%	60.6%	60.5%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,194	29,482	30,611
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,991	5,279	5,544
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,839	4,093	4,321
Net income ¹	1,924	959	881	2,021	1,825	2,358	2,594	2,769
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,782	7,909	7,479
Reference price ²	54.59	49.23	58.68	65.12	76.78	65.48	65.48	65.48
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	23/2/22	22/2/23	22/2/24	26/2/25	20/2/26	-	-	-

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.($)
NESTLÉ S.A.	20.45x	2.82x	14.08x	3.98%	250B
MONDELEZ INTERNATIONAL, INC.	19.81x	2.49x	14.83x	3.31%	79.36B
DANONE	17.51x	1.8x	10.2x	3.61%	48.61B
ARCHER-DANIELS-MIDLAND COMPANY	15.05x	0.56x	10.05x	2.56%	39.18B
THE HERSHEY COMPANY	21.92x	3.32x	13.43x	3.19%	36.38B
AJINOMOTO CO., INC.	39.61x	3.38x	19.66x	0.91%	34.27B
NESTLÉ INDIA LIMITED	68.15x	10.46x	43.36x	1.12%	29.65B
KRAFT HEINZ	99.75x	1.88x	9.36x	6.47%	29.35B
BUNGE GLOBAL SA	11.71x	0.38x	8.68x	2.51%	22.08B
Average	34.88x	3.01x	15.96x	3.07%	63.21B
Weighted average by Cap.	27.22x	2.85x	14.94x	3.45%