|
Real-time Estimate
Cboe Europe
16:10:47 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,151.00 CHF | 0.00% |
|
-2.31% | -12.40% |
| 10-14 | Ivory Coast cocoa grind up 46.6% year-on-year in September, exporters say | RE |
| 10-02 | The Seesaw of Swiss Stocks |  |
Company Valuation: Barry Callebaut AG
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,781 | 10,984 | 8,448 | 7,532 | 5,919 | 6,311 | - | - |
| Change | - | -14.06% | -23.09% | -10.85% | -21.41% | 6.61% | - | - |
| Enterprise Value (EV) 1 | 14,062 | 12,183 | 9,757 | 11,350 | 10,220 | 8,940 | 8,851 | 8,734 |
| Change | - | -13.36% | -19.91% | 16.32% | -9.95% | -12.53% | -1% | -1.32% |
| P/E | 33.4x | 30.5x | 19.1x | 39.8x | 31.9x | 33.2x | 20.7x | 17.6x |
| PBR | 4.78x | 3.78x | 2.91x | 2.66x | 2.26x | 2.41x | 2.31x | 2.18x |
| PEG | - | -5.1x | 0.8x | -0.7x | -14.71x | 13.59x | 0.3x | 1x |
| Capitalization / Revenue | 1.77x | 1.36x | 1x | 0.73x | 0.4x | 0.5x | 0.58x | 0.57x |
| EV / Revenue | 1.95x | 1.51x | 1.15x | 1.09x | 0.69x | 0.72x | 0.82x | 0.79x |
| EV / EBITDA | 17.7x | 14.2x | 10.9x | 11.9x | 10.8x | 10.7x | 10.1x | 9.44x |
| EV / EBIT | 24.8x | 19.5x | 14.8x | 16.1x | 14.5x | 15.1x | 13.9x | 12.7x |
| EV / FCF | 41.3x | 49.6x | 82.2x | -4.83x | -32.8x | 4.36x | 20.9x | 34.4x |
| FCF Yield | 2.42% | 2.02% | 1.22% | -20.7% | -3.05% | 23% | 4.78% | 2.9% |
| Dividend per Share 2 | 28 | 28 | 29 | 29 | 29 | 29.33 | 30.24 | 31.53 |
| Rate of return | 1.2% | 1.4% | 1.88% | 2.11% | 2.69% | 2.55% | 2.63% | 2.74% |
| EPS 2 | 69.84 | 65.66 | 80.9 | 34.58 | 33.83 | 34.66 | 55.69 | 65.31 |
| Distribution rate | 40.1% | 42.6% | 35.8% | 83.9% | 85.7% | 84.6% | 54.3% | 48.3% |
| Net sales 1 | 7,208 | 8,092 | 8,471 | 10,386 | 14,789 | 12,502 | 10,798 | 11,115 |
| EBITDA 1 | 795.2 | 860.6 | 897.3 | 950.5 | 948.6 | 834.9 | 878.4 | 925.4 |
| EBIT 1 | 566.7 | 624.7 | 659.4 | 704.4 | 703.4 | 593 | 635.8 | 686.1 |
| Net income 1 | 383.9 | 360.7 | 444.4 | 189.8 | 185.9 | 181 | 299.5 | 354.8 |
| Net Debt 1 | 1,281 | 1,199 | 1,309 | 3,818 | 4,301 | 2,629 | 2,540 | 2,424 |
| Reference price 2 | 2,334.00 | 2,004.00 | 1,542.00 | 1,376.00 | 1,080.00 | 1,151.00 | 1,151.00 | 1,151.00 |
| Nbr of stocks (in thousands) | 5,476 | 5,481 | 5,479 | 5,474 | 5,481 | 5,483 | - | - |
| Announcement Date | 11/10/21 A | 10/31/22 A | 11/1/23 A | 11/6/24 A | 11/5/25 A | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.21x | 0.72x | 10.71x | 2.55% | 7.61B | |
| 21.64x | 2.92x | 14.4x | 3.79% | 257B | |
| 19.25x | 2.47x | 14.75x | 3.32% | 78.97B | |
| 16.89x | 1.76x | 10.01x | 3.7% | 45.34B | |
| 14.28x | 0.51x | 9.2x | 2.71% | 37.22B | |
| 19.85x | 3.04x | 12.34x | 3.53% | 32.91B | |
| 35.11x | 3.04x | 17.71x | 1.06% | 30.94B | |
| 25.25x | 5.29x | 16.86x | 3.32% | 28.79B | |
| -8.41x | 1.84x | 9.19x | 6.72% | 28.29B | |
| 17.88x | 1.71x | 12.11x | 4.77% | 27.22B | |
| Average | 19.49x | 2.33x | 12.73x | 3.55% | 57.41B | |
| Weighted average by Cap. | 19.76x | 2.60x | 13.53x | 3.64% |
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
- Stock Market
- Stocks
- BARN Stock
- Valuation Barry Callebaut AG
Select your edition
All financial news and data tailored to specific country editions
