|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 156.42 USD | +1.12% |
|
-2.74% | -2.53% |
| 03/07 | Genuine Parts receives bid from O'Reilly for auto unit, Bloomberg News reports | RE |
| 29/06 | Jefferies Adjusts Price Target on 3M Company to $175 From $170, Maintains Hold Rating | MT |
Company Valuation: 3M Company
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,02,360 | 69,104 | 60,379 | 70,297 | 85,049 | 80,686 | - | - |
| Change | - | -32.49% | -12.63% | 16.43% | 20.99% | -5.13% | - | - |
| Enterprise Value (EV) 1 | 1,15,159 | 81,150 | 70,428 | 75,613 | 91,718 | 89,489 | 90,592 | 90,570 |
| Change | - | -29.53% | -13.21% | 7.36% | 21.3% | -2.43% | 1.23% | -0.02% |
| P/E | 17.6x | 11.8x | -8.66x | 17.1x | 26.7x | 20.3x | 17.2x | 16.7x |
| PBR | 6.72x | 4.61x | 12.4x | 17.9x | 17.9x | 16.2x | 10.8x | 7.18x |
| PEG | - | 19.9x | 0x | -0x | -1.3x | 0.7x | 1x | 5.23x |
| Capitalization / Revenue | 2.9x | 2.02x | 1.85x | 2.97x | 3.5x | 3.21x | 3.11x | 2.99x |
| EV / Revenue | 3.26x | 2.37x | 2.16x | 3.2x | 3.78x | 3.56x | 3.49x | 3.35x |
| EV / EBITDA | 12.4x | 9.07x | 8.64x | 12.3x | 13.1x | 12.2x | 11.6x | 11.1x |
| EV / EBIT | 15.6x | 11.4x | 11x | 14.9x | 16.1x | 14.8x | 13.9x | 13x |
| EV / FCF | 19.7x | 21.1x | 13.9x | 119x | 65.7x | 24.5x | 21.6x | 19.8x |
| FCF Yield | 5.08% | 4.73% | 7.19% | 0.84% | 1.52% | 4.08% | 4.62% | 5.06% |
| Dividend per Share 2 | 5.92 | 5.96 | 6 | 3.61 | 2.92 | 3.217 | 3.36 | 3.58 |
| Rate of return | 3.33% | 4.97% | 5.49% | 2.8% | 1.82% | 2.08% | 2.17% | 2.31% |
| EPS 2 | 10.12 | 10.18 | -12.63 | 7.55 | 6 | 7.63 | 8.976 | 9.262 |
| Distribution rate | 58.5% | 58.5% | -47.5% | 47.8% | 48.7% | 42.2% | 37.4% | 38.6% |
| Net sales 1 | 35,355 | 34,229 | 32,681 | 23,630 | 24,279 | 25,116 | 25,983 | 27,019 |
| EBITDA 1 | 9,284 | 8,947 | 8,147 | 6,168 | 7,001 | 7,329 | 7,818 | 8,162 |
| EBIT 1 | 7,369 | 7,116 | 6,388 | 5,067 | 5,693 | 6,047 | 6,532 | 6,966 |
| Net income 1 | 5,921 | 5,777 | -6,995 | 4,173 | 3,250 | 4,066 | 4,732 | 4,844 |
| Net Debt 1 | 12,799 | 12,046 | 10,049 | 5,316 | 6,669 | 8,802 | 9,905 | 9,883 |
| Reference price 2 | 177.63 | 119.92 | 109.32 | 129.09 | 160.10 | 154.70 | 154.70 | 154.70 |
| Nbr of stocks (in thousands) | 5,76,253 | 5,76,253 | 5,52,317 | 5,44,559 | 5,31,225 | 5,21,567 | - | - |
| Announcement Date | 25/01/22 | 24/01/23 | 23/01/24 | 21/01/25 | 20/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.28x | 3.56x | 12.21x | 2.08% | 8.07TCr | |
| 24.25x | - | - | -.--% | 1,07000Cr | |
| 23.19x | 1.89x | 11.67x | 1.22% | 13TCr | |
| 30.69x | 2.17x | 16.1x | 0.79% | 7.89TCr | |
| 23.39x | 5.09x | 17.33x | 2.47% | 7.63TCr | |
| 23.26x | 1.79x | 13.04x | 1.17% | 7.17TCr | |
| 30.69x | 3.89x | 17.34x | 3.49% | 6.98TCr | |
| 38.01x | 2.58x | 13.33x | 3.03% | 2.35TCr | |
| 10.83x | 0.71x | 4.25x | 4.03% | 1.79TCr | |
| Average | 24.95x | 2.71x | 13.16x | 2.03% | 18.01TCr | |
| Weighted average by Cap. | 24.52x | 2.85x | 13.89x | 0.65% |
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
- MMM Stock
- Valuation 3M Company
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
