Company Valuation: FMC Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 13,929 15,608 7,866 6,068 1,733 1,264 - -
Change - 12.06% -49.6% -22.86% -71.45% -27.07% - -
Enterprise Value (EV) 1 16,584 18,310 11,521 9,076 5,223 4,226 4,154 4,021
Change - 10.41% -37.08% -21.22% -42.45% -19.08% -1.71% -3.19%
P/E 19.3x 21.5x 5.99x 17.9x -0.78x -121x 6.34x 5.63x
PBR 4.56x 4.62x 1.78x 1.35x 0.83x 0.65x 0.68x 0.63x
PEG - 11.14x 0.1x -0.2x 0x 1.2x -0x 0.4x
Capitalization / Revenue 2.76x 2.69x 1.75x 1.43x 0.5x 0.35x 0.34x 0.32x
EV / Revenue 3.29x 3.16x 2.57x 2.14x 1.51x 1.18x 1.11x 1.03x
EV / EBITDA 12.5x 13x 11.8x 10.1x 6.2x 6.53x 5.92x 5.42x
EV / EBIT 14.4x 14.8x 14.5x 12.5x 7.81x 8.74x 7.75x 7.03x
EV / FCF 20.8x 35.4x -26.5x 13.6x -50.7x 22.8x 25.4x 12.2x
FCF Yield 4.81% 2.83% -3.77% 7.37% -1.97% 4.38% 3.93% 8.17%
Dividend per Share 2 1.96 2.17 2.32 2.32 1.82 0.3534 0.2982 0.3228
Rate of return 1.78% 1.74% 3.68% 4.77% 13.1% 3.5% 2.96% 3.2%
EPS 2 5.7 5.81 10.53 2.72 -17.88 -0.0836 1.591 1.792
Distribution rate 34.4% 37.3% 22% 85.3% -10.2% -423% 18.7% 18%
Net sales 1 5,045 5,802 4,487 4,246 3,467 3,584 3,732 3,900
EBITDA 1 1,324 1,407 978 902.6 842.7 646.8 701.2 741.9
EBIT 1 1,153 1,238 793.7 726.3 669.1 483.6 535.7 572.3
Net income 1 736.5 736.5 1,322 341.1 -2,239 117.3 225.9 265.9
Net Debt 1 2,656 2,702 3,655 3,008 3,490 2,963 2,890 2,758
Reference price 2 109.89 124.80 63.05 48.61 13.87 10.09 10.09 10.09
Nbr of stocks (in thousands) 126,751 125,066 124,759 124,836 124,920 125,227 - -
Announcement Date 8/2/22 7/2/23 5/2/24 4/2/25 4/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-120.65x1.18x6.53x3.5% 1.26B
32.47x2.92x12.54x0.92% 53.73B
9.51x1.16x5.76x5.39% 7.64B
15.01x1.11x5.85x1.59% 4.93B
30.28x4.34x18.43x0.63% 3.68B
Average -6.68x 2.14x 9.82x 2.41% 14.25B
Weighted average by Cap. 25.97x 2.65x 11.55x 1.48%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. FMC Stock
  4. Valuation FMC Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!