Valuation Danone

Stocks

Real-time Euronext Paris 10:02:36 14/10/2026 +03			5-day change	1st Jan Change
58.76 ^EUR	+0.03%		-0.14%	-23.55%

10-13	China commerce minister urges Danone to aid Chinese-EU ties	RE
10-13	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	37,787	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-23.13%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	46,428	45,582	44,884
Change	-	-11.06%	16.93%	5.53%	14%	-19.38%	-1.82%	-1.53%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	15.9x	14.6x	13.6x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.14x	2.02x	1.92x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.5x	1.58x	2x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.34x	1.28x	1.24x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.65x	1.55x	1.47x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	9.38x	8.7x	8.19x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	12.1x	11.2x	10.4x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	18.6x	16.3x	15.2x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	5.39%	6.15%	6.57%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.344	2.493	2.646
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.99%	4.24%	4.5%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.695	4.037	4.311
Distribution rate	66%	135%	162%	68.7%	79.8%	63.4%	61.7%	61.4%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,119	29,421	30,506
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,949	5,239	5,480
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,828	4,087	4,304
Net income ¹	1,924	959	881	2,021	1,825	2,305	2,523	2,705
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,641	7,795	7,096
Reference price ²	54.59	49.23	58.68	65.12	76.78	58.74	58.74	58.74
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.($)
DANONE	15.9x	1.65x	9.38x	3.99%	42.3B
NESTLÉ S.A.	20.33x	2.77x	13.84x	4.06%	239B
MONDELEZ INTERNATIONAL, INC.	19.13x	2.47x	14.73x	3.35%	78.49B
ARCHER-DANIELS-MIDLAND COMPANY	15.41x	0.55x	9.84x	2.51%	40.1B
THE HERSHEY COMPANY	19.73x	3.02x	12.27x	3.54%	32.76B
AJINOMOTO CO., INC.	36.22x	3.13x	18.22x	1.02%	31.88B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.5x	5.29x	16.85x	3.29%	28.98B
NESTLÉ INDIA LIMITED	61.67x	9.46x	39.25x	1.24%	27.04B
KRAFT HEINZ	-7.9x	1.77x	8.83x	7.15%	26.6B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	16.82x	1.67x	11.77x	4.92%	26.24B
Average	22.28x	3.18x	15.50x	3.51%	57.32B
Weighted average by Cap.	21.08x	2.87x	14.53x	3.66%