Valuation Danone

Stocks

Real-time Euronext Paris Other stock markets 12:19:27 14/07/2026 +03			5-day change	1st Jan Change
71.84 ^EUR	-0.50%		-2.92%	-6.43%

07-07	DANONE : Receives a Buy rating from Barclays	ZD
07-03	DANONE : Receives a Sell rating from Deutsche Bank	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	46,220	-	-
Change	-	-13.23%	22.11%	11.34%	17.28%	-5.97%	-	-
Enterprise Value (EV) ¹	46,030	40,937	47,867	50,516	57,587	54,393	53,630	53,066
Change	-	-11.06%	16.93%	5.53%	14%	-5.55%	-1.4%	-1.05%
P/E	18.6x	33.3x	45.1x	20.8x	27.2x	19x	17.6x	16.5x
PBR	2.02x	1.76x	2.33x	2.59x	2.93x	2.56x	2.42x	2.29x
PEG	-	-0.7x	-3.7x	0x	-2.75x	0.6x	2.23x	2.43x
Capitalization / Revenue	1.46x	1.11x	1.36x	1.53x	1.8x	1.65x	1.57x	1.52x
EV / Revenue	1.9x	1.48x	1.73x	1.85x	2.11x	1.94x	1.83x	1.74x
EV / EBITDA	10x	7.81x	9.4x	10.7x	11.5x	10.9x	10.2x	9.57x
EV / EBIT	13.8x	12.1x	13.8x	14.2x	15.7x	14.2x	13.1x	12.3x
EV / FCF	18.9x	19.6x	18.2x	16.8x	20.6x	20.1x	19.2x	17.8x
FCF Yield	5.28%	5.11%	5.5%	5.94%	4.86%	4.97%	5.2%	5.62%
Dividend per Share ²	1.94	2	2.1	2.15	2.25	2.334	2.503	2.675
Rate of return	3.55%	4.06%	3.58%	3.3%	2.93%	3.23%	3.47%	3.71%
EPS ²	2.94	1.48	1.3	3.13	2.82	3.793	4.093	4.371
Distribution rate	66%	135%	162%	68.7%	79.8%	61.5%	61.1%	61.2%
Net sales ¹	24,281	27,661	27,619	27,376	27,283	28,094	29,355	30,459
EBITDA ¹	4,602	5,240	5,092	4,726	5,020	4,980	5,268	5,543
EBIT ¹	3,337	3,377	3,481	3,558	3,665	3,830	4,096	4,331
Net income ¹	1,924	959	881	2,021	1,825	2,370	2,567	2,752
Net Debt ¹	10,500	10,107	10,221	8,601	8,431	8,172	7,410	6,846
Reference price ²	54.59	49.23	58.68	65.12	76.78	72.20	72.20	72.20
Nbr of stocks (in thousands)	650,849	626,246	641,543	643,653	640,218	640,173	-	-
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	19.03x	1.94x	10.92x	3.23%	52.7B
NESTLÉ S.A.	20.88x	3x	14.72x	3.74%	266B
MONDELEZ INTERNATIONAL, INC.	20.91x	2.44x	14.37x	3.47%	76.84B
ARCHER-DANIELS-MIDLAND COMPANY	18.27x	0.54x	10.48x	2.5%	39.54B
THE HERSHEY COMPANY	21.95x	3.25x	13.23x	3.3%	35.55B
AJINOMOTO CO., INC.	39.67x	3.33x	19.7x	0.9%	33.02B
KRAFT HEINZ	12.03x	1.94x	9.53x	6.36%	29.92B
NESTLÉ INDIA LIMITED	69.67x	10.4x	44.15x	1.09%	28.74B
BUNGE GLOBAL SA	13.49x	0.4x	9.21x	2.47%	22.78B
Average	26.21x	3.02x	16.26x	3.01%	65.06B
Weighted average by Cap.	23.32x	2.90x	15.20x	3.34%