|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.68 EUR | +0.69% |
|
+6.42% | -3.97% |
| 08-04 | LANXESS AG : Gets a Neutral rating from JP Morgan | ZD |
| 07-29 | BASF's results and share buyback are well received | DP |
Company Valuation: LANXESS AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,701 | 3,255 | 2,450 | 2,036 | 1,521 | 1,430 | - | - |
| Change | - | -30.76% | -24.75% | -16.88% | -25.28% | -6.02% | - | - |
| Enterprise Value (EV) 1 | 6,946 | 7,069 | 4,948 | 4,417 | 3,544 | 3,462 | 3,408 | 3,284 |
| Change | - | 1.77% | -30.01% | -10.72% | -19.76% | -2.33% | -1.56% | -3.62% |
| P/E | 17.6x | 17.7x | 5.53x | -11.5x | -2.64x | -7.15x | -15.9x | -13.7x |
| PBR | 1.25x | 0.74x | 0.54x | 0.44x | 0.44x | 0.42x | 0.43x | 0.45x |
| PEG | - | -0.6x | 0x | 0x | -0x | 0.1x | 0.3x | -0.9x |
| Capitalization / Revenue | 0.62x | 0.4x | 0.36x | 0.32x | 0.27x | 0.25x | 0.24x | 0.23x |
| EV / Revenue | 0.92x | 0.87x | 0.74x | 0.69x | 0.62x | 0.6x | 0.58x | 0.54x |
| EV / EBITDA | 6.88x | 7.6x | 9.66x | 7.19x | 6.95x | 6.95x | 6.1x | 5.4x |
| EV / EBIT | 13.9x | 18.2x | -93.4x | 83.3x | -131x | 260x | 44.3x | 29.3x |
| EV / FCF | -174x | -28.5x | 9.66x | 23.5x | -118x | 27.3x | 23x | 19.2x |
| FCF Yield | -0.58% | -3.51% | 10.3% | 4.26% | -0.85% | 3.67% | 4.35% | 5.2% |
| Dividend per Share 2 | 1.05 | 1.05 | 0.1 | 0.1 | 0.1 | 0.1003 | 0.2177 | 0.2845 |
| Rate of return | 1.93% | 2.79% | 0.35% | 0.42% | 0.57% | 0.61% | 1.31% | 1.72% |
| EPS 2 | 3.09 | 2.13 | 5.13 | -2.05 | -6.68 | -2.317 | -1.043 | -1.21 |
| Distribution rate | 34% | 49.3% | 1.95% | -4.88% | -1.5% | -4.33% | -20.9% | -23.5% |
| Net sales 1 | 7,557 | 8,088 | 6,714 | 6,366 | 5,673 | 5,800 | 5,926 | 6,099 |
| EBITDA 1 | 1,010 | 930 | 512 | 614 | 510 | 498 | 558.5 | 608 |
| EBIT 1 | 500 | 389 | -53 | 53 | -27 | 13.31 | 77 | 112 |
| Net income 1 | 267 | 250 | 443 | -177 | -577 | -201 | -86.15 | 14.55 |
| Net Debt 1 | 2,245 | 3,814 | 2,498 | 2,381 | 2,023 | 2,032 | 1,978 | 1,855 |
| Reference price 2 | 54.50 | 37.70 | 28.37 | 23.58 | 17.62 | 16.56 | 16.56 | 16.56 |
| Nbr of stocks (in thousands) | 86,258 | 86,346 | 86,346 | 86,346 | 86,346 | 86,346 | - | - |
| Announcement Date | 3/11/22 A | 3/15/23 A | 3/14/24 A | 3/19/25 A | 3/18/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -7.15x | 0.6x | 6.95x | 0.61% | 1.65B | |
| 19.62x | 3.51x | 9.91x | 2.02% | 70.67B | |
| 15.59x | 0.92x | 7.73x | 4.52% | 50.02B | |
| 62.79x | 9.21x | 41.84x | 0.8% | 17.33B | |
| 12.91x | 0.85x | 6.17x | 2.86% | 13.5B | |
| 17.56x | 0.74x | 8.4x | 2.94% | 10.39B | |
| 12.89x | 0.72x | 4.95x | 2.86% | 9.64B | |
| 26.8x | 1.69x | 8.94x | 2.1% | 9.16B | |
| 32.6x | 4.45x | 19.04x | 0.36% | 8.16B | |
| 5.21x | 0.68x | 3.21x | -.--% | 7.18B | |
| Average | 19.88x | 2.34x | 11.71x | 1.91% | 19.77B | |
| Weighted average by Cap. | 21.61x | 2.72x | 11.65x | 2.54% |
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
- LXS Stock
- Valuation LANXESS AG
Select your edition
All financial news and data tailored to specific country editions
