Valuation Saint-Gobain Swiss Exchange

Stocks

Real-time Estimate Cboe Europe Other stock markets 10:31:00 30/07/2026 +03			5-day change	1st Jan Change
70.12 ^CHF	+1.83%		0.00%	-14.27%

07-29	Three European companies exposed to electrification
07-28	Saint-Gobain Signs Framework Agreement with Microsoft	CI

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	36,831	-	-
Change	-	-27.62%	43.84%	25.9%	0.24%	-14.09%	-	-
Enterprise Value (EV) ¹	39,916	31,847	41,362	52,547	53,227	46,354	45,373	43,944
Change	-	-20.21%	29.88%	27.04%	1.3%	-12.91%	-2.12%	-3.15%
P/E	12.9x	7.82x	12.7x	15.1x	14.9x	12.6x	11.5x	10.4x
PBR	1.56x	1.05x	1.44x	1.69x	1.75x	1.44x	1.35x	1.26x
PEG	-	0.4x	-1.28x	1.85x	6.06x	4.64x	1.18x	1x
Capitalization / Revenue	0.74x	0.46x	0.71x	0.92x	0.92x	0.79x	0.77x	0.74x
EV / Revenue	0.9x	0.62x	0.86x	1.13x	1.15x	0.99x	0.95x	0.88x
EV / EBITDA	6.44x	4.47x	5.91x	7.29x	7.39x	6.43x	6.02x	5.53x
EV / EBIT	8.86x	5.97x	7.88x	9.91x	10.1x	8.93x	8.29x	7.52x
EV / FCF	13.3x	8.45x	10.3x	13x	14.2x	15.7x	14.3x	12.8x
FCF Yield	7.51%	11.8%	9.69%	7.67%	7.05%	6.37%	6.98%	7.81%
Dividend per Share ²	1.63	2	2.1	2.2	2.3	2.352	2.526	2.713
Rate of return	2.63%	4.38%	3.15%	2.57%	2.64%	3.11%	3.34%	3.59%
EPS ²	4.79	5.84	5.26	5.69	5.83	5.988	6.573	7.236
Distribution rate	34%	34.2%	39.9%	38.7%	39.5%	39.3%	38.4%	37.5%
Net sales ¹	44,160	51,197	47,944	46,571	46,483	46,739	47,770	49,658
EBITDA ¹	6,202	7,123	7,001	7,205	7,203	7,209	7,532	7,952
EBIT ¹	4,507	5,337	5,251	5,304	5,293	5,191	5,475	5,848
Net income ¹	2,521	3,003	2,669	2,844	2,883	2,976	3,260	3,558
Net Debt ¹	7,287	8,232	7,393	9,778	10,356	9,523	8,541	7,113
Reference price ²	61.87	45.65	66.66	85.70	86.96	75.56	75.56	75.56
Nbr of stocks (in thousands)	527,378	517,315	509,589	499,051	493,000	487,444	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSA ABLOY AB	22.54x	2.84x	13.86x	1.95%	40.18B
MASCO CORPORATION	16.44x	2.18x	11.19x	1.76%	14.25B
QXO, INC.	-26.19x	1.57x	17.04x	-.--%	13.91B
CARLISLE COMPANIES INCORPORATED	18.21x	3.05x	12.46x	1.38%	13.51B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.48x	4.68x	17.42x	0.85%	8.6B
SIMPSON MANUFACTURING CO., INC.	20.52x	3.11x	12.76x	0.63%	7.79B
AGC INC.	14.76x	0.79x	5.09x	3.47%	7.86B
BUILDERS FIRSTSOURCE, INC.	35.37x	0.78x	9.6x	-.--%	7.29B
ARMSTRONG WORLD INDUSTRIES, INC.	21.49x	4.35x	12.67x	0.8%	7.45B
Average	16.85x	2.59x	12.45x	1.2%	13.43B
Weighted average by Cap.	16.22x	2.62x	13.03x	1.39%