Valuation Lindt

Stocks

Real-time Estimate Cboe Europe Other stock markets 17:36:07 17/07/2026 +03			5-day change	1st Jan Change
97,200.00 ^CHF	-1.42%		+4.54%	-14.95%

07-09	Barry Callebaut volumes recover, analysts question cocoa price assumptions	RE
07-09	Barry Callebaut's Q3 volumes rise for first time in two years	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	22,491	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-16%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	23,365	23,298	23,241
Change	-	-25.37%	9.26%	-3.15%	16.8%	-16.17%	-0.29%	-0.25%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	30.7x	28.3x	26.3x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	4.47x	4.3x	4.13x
PEG	-	2.2x	1.8x	25.55x	4.5x	13.2x	3.33x	3.37x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.72x	3.53x	3.33x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.86x	3.66x	3.44x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	17.9x	16.6x	15.5x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	23.4x	21.6x	20x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	29.7x	29.7x	28.7x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	3.37%	3.36%	3.49%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,854	1,996	2,115
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	1.88%	2.02%	2.14%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,210	3,482	3,754
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	57.8%	57.3%	56.3%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	6,048	6,363	6,749
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,306	1,400	1,500
EBIT ¹	644.9	744.6	813.1	884.2	971	999.2	1,079	1,160
Net income ¹	490.5	569.7	671.4	672.3	727.2	745.7	803.8	864.7
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	873.9	807	749.8
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	98,600.00	98,600.00	98,600.00
Nbr of stocks (in thousands)	241	232	233	231	230	230.3	-	-
Announcement Date	3/8/22 A	3/7/23 A	3/5/24 A	3/4/25 A	3/10/26 A	-	-	-

¹CHF in Million²CHF

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.($)
LINDT	30.72x	3.86x	17.89x	1.88%	27.82B
BARRY CALLEBAUT AG	32.18x	0.7x	10.56x	2.55%	7.8B
CLOETTA AB	20.4x	1.88x	12.03x	2.7%	1.65B
MORINAGA&CO., LTD.	13.61x	0.88x	6.45x	2.6%	1.37B
GUAN CHONG	10.08x	-	-	3.12%	808M
DELFI LIMITED	12.59x	0.7x	6.13x	4.39%	410M
Average	19.93x	1.61x	10.61x	2.87%	6.64B
Weighted average by Cap.	29.38x	3.01x	15.65x	2.12%