Valuation 3M Company Sao Paulo

Stocks

Delayed Sao Paulo Other stock markets 16:04:26 14/07/2026 +03			5-day change	1st Jan Change
202.01 ^BRL	0.00%		-0.39%	-8.91%

03:35pm	Scotch Brand Launches Scotch Kids Tape For Young Creators	CI
07-09	NY Attorney General Sues 3M, Others Over 'Forever Chemicals'	DJ

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	82,251	-	-
Change	-	-32.49%	-12.63%	16.43%	20.99%	-3.29%	-	-
Enterprise Value (EV) ¹	115,159	81,150	70,428	75,613	91,718	91,222	92,266	92,260
Change	-	-29.53%	-13.21%	7.36%	21.3%	-0.54%	1.14%	-0.01%
P/E	17.6x	11.8x	-8.66x	17.1x	26.7x	20.4x	17.5x	17.2x
PBR	6.72x	4.61x	12.4x	17.9x	17.9x	16.4x	11x	7.3x
PEG	-	19.9x	0x	-0x	-1.3x	0.7x	1x	13x
Capitalization / Revenue	2.9x	2.02x	1.85x	2.97x	3.5x	3.27x	3.16x	3.04x
EV / Revenue	3.26x	2.37x	2.16x	3.2x	3.78x	3.63x	3.55x	3.41x
EV / EBITDA	12.4x	9.07x	8.64x	12.3x	13.1x	12.4x	11.8x	11.3x
EV / EBIT	15.6x	11.4x	11x	14.9x	16.1x	15.1x	14.1x	13.2x
EV / FCF	19.7x	21.1x	13.9x	119x	65.7x	24.9x	22x	20.1x
FCF Yield	5.08%	4.73%	7.19%	0.84%	1.52%	4.02%	4.54%	4.98%
Dividend per Share ²	5.92	5.96	6	3.61	2.92	3.217	3.36	3.58
Rate of return	3.33%	4.97%	5.49%	2.8%	1.82%	2.04%	2.13%	2.27%
EPS ²	10.12	10.18	-12.63	7.55	6	7.735	9.034	9.153
Distribution rate	58.5%	58.5%	-47.5%	47.8%	48.7%	41.6%	37.2%	39.1%
Net sales ¹	35,355	34,229	32,681	23,630	24,279	25,135	26,002	27,061
EBITDA ¹	9,284	8,947	8,147	6,168	7,001	7,338	7,826	8,154
EBIT ¹	7,369	7,116	6,388	5,067	5,693	6,055	6,539	6,977
Net income ¹	5,921	5,777	-6,995	4,173	3,250	4,125	4,781	4,854
Net Debt ¹	12,799	12,046	10,049	5,316	6,669	8,971	10,015	10,008
Reference price ²	177.63	119.92	109.32	129.09	160.10	157.70	157.70	157.70
Nbr of stocks (in thousands)	576,253	576,253	552,317	544,559	531,225	521,567	-	-
Announcement Date	1/25/22 A	1/24/23 A	1/23/24 A	1/21/25 A	1/20/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BERKSHIRE HATHAWAY INC.	24.14x	-	-	-.--%	1,071B
HITACHI, LTD.	23.2x	1.86x	11.59x	1.26%	130B
MITSUBISHI HEAVY INDUSTRIES, LTD.	30.2x	2.13x	15.82x	0.8%	77.8B
ILLINOIS TOOL WORKS INC.	23.93x	5.2x	17.71x	2.42%	78.11B
MITSUBISHI ELECTRIC CORPORATION	23.02x	1.77x	12.92x	1.18%	71.21B
HONEYWELL INTERNATIONAL INC.	31.65x	3.97x	17.49x	3.58%	70.41B
DSM-FIRMENICH	38.25x	2.61x	13.49x	3.01%	23.61B
JARDINE MATHESON HOLDINGS LIMITED	11.03x	0.74x	4.41x	3.96%	18.27B
Average	25.68x	2.61x	13.35x	2.02%	192.64B
Weighted average by Cap.	24.71x	2.76x	14.21x	0.58%