Valuation Bayer AG

Equities

Real-time Estimate Tradegate Other stock markets 07:34:21 18/09/2024 pm IST			5-day change	1st Jan Change
27.85 ^EUR	+1.39%		-3.07%	-17.34%

02:11pm	BAYER AG : Jefferies gives a Neutral rating	ZD
16/09	Bayer: results for prostate cancer treatment	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	71,530	47,309	46,174	47,476	33,039	26,982	-	-
Change	-	-33.86%	-2.4%	2.82%	-30.41%	-18.33%	-	-
Enterprise Value (EV) ¹	1,05,598	84,884	79,140	78,749	67,302	60,866	57,423	53,957
Change	-	-19.62%	-6.77%	-0.49%	-14.54%	-9.56%	-5.66%	-6.04%
P/E ratio	17.5x	-4.51x	46.1x	11.5x	-11.2x	11.6x	9.06x	8.08x
PBR	1.51x	1.55x	1.4x	1.22x	1x	0.78x	0.71x	0.65x
PEG	-	0x	-0x	0x	0x	-0x	0.3x	0.7x
Capitalization / Revenue	1.64x	1.14x	1.05x	0.94x	0.69x	0.57x	0.57x	0.56x
EV / Revenue	2.43x	2.05x	1.8x	1.55x	1.41x	1.3x	1.2x	1.11x
EV / EBITDA	9.18x	7.41x	7.08x	5.83x	5.75x	5.83x	5.34x	4.94x
EV / EBIT	15.1x	12x	10.8x	8.51x	8.87x	9.22x	8.35x	7.68x
EV / FCF	19x	34.2x	31.9x	19x	28.4x	18.5x	13.6x	13.8x
FCF Yield	5.26%	2.93%	3.13%	5.26%	3.52%	5.41%	7.33%	7.22%
Dividend per Share ²	2.8	2	2	2.4	0.11	0.1103	0.1103	1.118
Rate of return	3.85%	4.15%	4.26%	4.97%	0.33%	0.4%	0.4%	4.07%
EPS ²	4.17	-10.68	1.02	4.22	-2.99	2.373	3.032	3.4
Distribution rate	67.1%	-18.7%	196%	56.9%	-3.68%	4.65%	3.64%	32.9%
Net sales ¹	43,545	41,400	44,081	50,739	47,637	46,984	47,675	48,402
EBITDA ¹	11,503	11,461	11,179	13,513	11,706	10,439	10,758	10,916
EBIT ¹	7,007	7,095	7,295	9,257	7,589	6,598	6,876	7,023
Net income ¹	4,091	-10,495	1,000	4,150	-2,941	2,277	3,015	3,426
Net Debt ¹	34,068	37,575	32,966	31,273	34,263	33,883	30,441	26,975
Reference price ²	72.81	48.16	47.00	48.32	33.63	27.46	27.46	27.46
Nbr of stocks (in thousands)	9,82,424	9,82,424	9,82,424	9,82,424	9,82,424	9,82,424	-	-
Announcement Date	27/02/20	25/02/21	01/03/22	28/02/23	05/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BAYER AG	11.58x	1.3x	5.83x	+0.40%	30B
ELI LILLY AND COMPANY	58.43x	18.1x	44.03x	+0.57%	816B
NOVO NORDISK A/S	39.78x	13.85x	28.21x	+1.26%	597B
JOHNSON & JOHNSON	21.39x	4.63x	13.08x	+2.80%	402B
ABBVIE INC.	37.65x	7.14x	15.41x	+3.22%	342B
MERCK & CO., INC.	15.77x	5.01x	11.47x	+2.60%	300B
ROCHE HOLDING AG	15.97x	3.78x	9.76x	+3.70%	253B
ASTRAZENECA PLC	28.23x	5.08x	15.2x	+1.97%	244B
NOVARTIS AG	21.48x	4.95x	12.53x	+3.27%	234B
AMGEN INC.	51.27x	6.9x	12.08x	+2.76%	179B
Average	30.15x	7.07x	16.76x	+2.25%	339.69B
Weighted average by Cap.	36.24x	9.85x	23.02x	+2.04%