Valuation Bayer AG

Equities

Real-time Estimate Tradegate Other stock markets 08:50:15 21/01/2026 pm IST			5-day change	1st Jan Change
42.39 ^EUR	-1.22%		+1.55%	+14.33%

20/01	DAX Index Extends Losing Streak; German Economic Sentiment Improves	MT
20/01	Illumina Secures Reimbursement of Nearly $3,000 Per TruSight Test	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	47,309	46,174	47,476	33,039	18,975	42,161	42,161	-
Change	-	-2.4%	2.82%	-30.41%	-42.57%	122.2%	0%	-
Enterprise Value (EV) ¹	84,884	79,140	78,749	67,302	51,329	73,900	70,930	68,380
Change	-	-6.77%	-0.49%	-14.54%	-23.73%	43.98%	-4.02%	-3.59%
P/E ratio	-4.51x	46.1x	11.5x	-11.2x	-7.43x	183x	16.8x	13.9x
PBR	1.55x	1.4x	1.22x	1x	0.59x	1.29x	1.2x	1.12x
PEG	-	-0x	0x	0x	0.6x	-2x	0x	0.7x
Capitalization / Revenue	1.14x	1.05x	0.94x	0.69x	0.41x	0.92x	0.92x	0.89x
EV / Revenue	2.05x	1.8x	1.55x	1.41x	1.1x	1.62x	1.54x	1.45x
EV / EBITDA	7.41x	7.08x	5.83x	5.75x	5.07x	7.74x	7.35x	6.7x
EV / EBIT	12x	10.8x	8.51x	8.87x	9.44x	13.8x	12.3x	11.1x
EV / FCF	34.2x	31.9x	19x	28.4x	11.2x	34.3x	18.3x	18.2x
FCF Yield	2.93%	3.13%	5.26%	3.52%	8.94%	2.92%	5.48%	5.51%
Dividend per Share ²	2	2	2.4	0.11	0.11	0.1121	0.5397	1.16
Rate of return	4.15%	4.26%	4.97%	0.33%	0.57%	0.26%	1.26%	2.7%
EPS ²	-10.68	1.02	4.22	-2.99	-2.6	0.2347	2.555	3.09
Distribution rate	-18.7%	196%	56.9%	-3.68%	-4.23%	47.8%	21.1%	37.5%
Net sales ¹	41,400	44,081	50,739	47,637	46,606	45,700	45,986	47,160
EBITDA ¹	11,461	11,179	13,513	11,706	10,123	9,542	9,657	10,202
EBIT ¹	7,095	7,295	9,257	7,589	5,436	5,352	5,760	6,161
Net income ¹	-10,495	1,000	4,150	-2,941	-2,552	590.5	2,597	3,144
Net Debt ¹	37,575	32,966	31,273	34,263	32,354	31,740	28,769	26,220
Reference price ²	48.16	47.00	48.32	33.63	19.31	42.92	42.92	42.92
Nbr of stocks (in thousands)	9,82,424	9,82,424	9,82,424	9,82,424	9,82,424	9,82,424	9,82,424	-
Announcement Date	25/02/21	01/03/22	28/02/23	05/03/24	04/03/25	-	-	-

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.($)
BAYER AG	182.82x	1.62x	7.74x	0.26%	4.95TCr
ELI LILLY AND COMPANY	45.4x	15.04x	33.53x	0.57%	93TCr
JOHNSON & JOHNSON	21.3x	5.88x	16.33x	2.37%	53TCr
ABBVIE INC.	60.77x	7.13x	17.1x	3.06%	38TCr
ROCHE HOLDING AG	20.32x	5.04x	12.55x	2.86%	37TCr
ASTRAZENECA PLC	27.91x	5.2x	15.4x	1.78%	28TCr
NOVARTIS AG	20.21x	5.37x	12.59x	2.83%	28TCr
NOVO NORDISK A/S	16.86x	5.96x	12.33x	2.99%	27TCr
MERCK & CO., INC.	14.02x	4.6x	9.89x	2.95%	27TCr
AMGEN INC.	25.87x	6.13x	10.5x	2.89%	18TCr
Average	43.55x	6.20x	14.80x	2.26%	35.41TCr
Weighted average by Cap.	33.79x	8.10x	18.96x	2.1%