Valuation Danone London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 17:59:15 11/08/2026 +03			5-day change	1st Jan Change
67.51 ^EUR	-0.59%		-1.23%	-12.26%

08-07	This Week's Best Reads: a little soccer, lots of AI and a dash of conspiracy thinking
08-03	Danone S.A. and Arcor S.A.I.C. Complete Creation of Joint Venture to Unlock New Dairy Opportunities in Argentina	CI

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	43,744	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-11.01%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	52,556	51,654	51,156
Change	-	-11.06%	16.93%	5.53%	14%	-8.74%	-1.72%	-0.97%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	18.2x	16.6x	15.5x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.46x	2.33x	2.21x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	1.6x	2.28x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.55x	1.48x	1.43x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.86x	1.75x	1.67x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.6x	9.81x	9.25x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	13.7x	12.6x	11.8x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	21.3x	18.4x	17.3x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.7%	5.44%	5.78%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.353	2.497	2.667
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.46%	3.67%	3.92%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.726	4.102	4.38
Distribution rate	66%	135%	162%	68.7%	79.8%	63.1%	60.9%	60.9%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,192	29,484	30,600
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,975	5,268	5,528
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,848	4,102	4,331
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	8,812	7,910	7,411
Reference price ²	54.59	49.23	58.68	65.12	76.78	68.00	68.00	68.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NESTLÉ S.A.	20.94x	2.88x	14.35x	3.89%	256B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.47x	14.71x	3.34%	78.53B
DANONE	18.25x	1.86x	10.56x	3.46%	50.53B
ARCHER-DANIELS-MIDLAND COMPANY	14.91x	0.55x	9.96x	2.57%	38.79B
THE HERSHEY COMPANY	22.13x	3.34x	13.51x	3.16%	36.72B
AJINOMOTO CO., INC.	36.88x	3.11x	18.15x	0.97%	31.67B
NESTLÉ INDIA LIMITED	70.66x	10.84x	44.96x	1.08%	30.81B
KRAFT HEINZ	100.47x	1.89x	9.41x	6.43%	29.56B
Average	37.98x	3.37x	16.95x	3.11%	69.11B
Weighted average by Cap.	28.10x	3.00x	15.35x	3.44%