Valuation Danone Xetra

Stocks

Real-time Estimate Tradegate 13:58:02 27/08/2026 +03			5-day change	1st Jan Change
65.27 ^EUR	-0.65%		-1.66%	-15.40%

08-20	Ingredion Names Diego Reynoso Chief Financial Officer	MT
08-20	Danone : Bernstein gives a Buy rating	ZD

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	42,278	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-13.99%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	51,059	50,186	49,756
Change	-	-11.06%	16.93%	5.53%	14%	-11.34%	-1.71%	-0.86%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	17.5x	16x	14.9x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.38x	2.25x	2.14x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.68x	2.2x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.5x	1.43x	1.38x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.81x	1.7x	1.63x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.2x	9.51x	8.97x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.3x	12.3x	11.5x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.7x	17.7x	16.7x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.84%	5.66%	5.99%
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%	3.58%	3.8%	4.05%
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	65.72	65.72	65.72
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	643,298	-	-
Announcement Date	2/23/22 A	2/22/23 A	2/22/24 A	2/26/25 A	2/20/26 A	-	-	-

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.	20.75x	2.86x	14.24x	3.93%	255B
MONDELEZ INTERNATIONAL, INC.	20.06x	2.52x	14.99x	3.27%	80.42B
DANONE	17.47x	1.81x	10.23x	3.58%	49.26B
ARCHER-DANIELS-MIDLAND COMPANY	14.83x	0.53x	9.71x	2.6%	38.6B
THE HERSHEY COMPANY	22.44x	3.39x	13.71x	3.12%	37.24B
AJINOMOTO CO., INC.	37.36x	3.22x	18.62x	0.97%	32.44B
KRAFT HEINZ	-105.54x	1.88x	9.37x	6.46%	29.4B
NESTLÉ INDIA LIMITED	67.22x	10.32x	42.79x	1.13%	29.34B
Average	11.82x	3.32x	16.71x	3.13%	68.96B
Weighted average by Cap.	16.77x	2.95x	15.16x	3.47%