Valuation Saint-Gobain OTC Markets

Stocks

Delayed OTC Markets 20:59:45 10/11/2026 +03			5-day change	1st Jan Change
8.535 ^USD	+0.41%		+8.80%	-16.29%

11-02	Saint-Gobain Completes Major Scandinavian Divestment for €1.5bn
11-02	Kesko Acquires Saint-Gobain's Dahl Business in Three Nordic Countries	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	32,629	23,615	33,969	42,769	42,871	36,663	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-14.48%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	45,682	45,100	43,749
Change	-	-20.21%	29.88%	27.04%	1.3%	-14.17%	-1.27%	-3%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	13x	11.7x	10.6x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.43x	1.35x	1.26x
PEG	-	0.4x	-1.28x	1.85x	6.06x	-10.87x	1.1x	1.1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.79x	0.78x	0.75x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.98x	0.95x	0.89x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.43x	6.13x	5.64x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.93x	8.46x	7.7x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.5x	14.5x	12.8x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.46%	6.91%	7.79%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.386	2.507	2.697
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.18%	3.35%	3.6%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.76	6.397	7.042
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	41.4%	39.2%	38.3%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,584	47,257	49,170
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,107	7,354	7,756
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,117	5,331	5,685
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,884	3,175	3,458
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,020	8,438	7,087
Reference price ²	61.87	45.65	66.66	85.70	86.96	74.94	74.94	74.94
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	489,226	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/29/24 A	2/27/25 A	3/11/26 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.($)
ASSA ABLOY AB	25.05x	3.11x	15.14x	1.75%	44.43B
SAINT-GOBAIN	13.01x	0.98x	6.43x	3.18%	41.07B
GEBERIT AG	30.08x	6.04x	20.48x	2.27%	23.11B
KINGSPAN GROUP PLC	22.08x	1.89x	13.67x	0.66%	19.21B
MASCO CORPORATION	18.29x	2.48x	12.13x	1.48%	16.56B
CARLISLE COMPANIES INCORPORATED	21.42x	3.34x	14.01x	1.19%	15.29B
QXO, INC.	-21.31x	1.59x	18.37x	2.65%	14.3B
ACUITY INC.	19.31x	1.94x	10.11x	0.24%	9.87B
OWENS CORNING	39.65x	1.49x	8.07x	2.44%	9.8B
Average	18.62x	2.54x	13.16x	1.76%	22B
Weighted average by Cap.	18.96x	2.60x	13.06x	1.97%