Valuation Bayer AG

Stocks

Market Closed - Xetra Other stock markets 09:07:33 10/07/2026 pm IST			5-day change	1st Jan Change
50.12 ^EUR	-1.14%		-6.07%	+35.42%

12/07	Moody's Upgrades Bayer Outlook With Rating Affirmation on "Positive" Court Decision	MT
10/07	Bayer in the red despite an improved balance sheet structure thanks to Apollo	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	46,174	47,476	33,039	18,975	36,360	49,239	-	-
Change	-	2.82%	-30.41%	-42.57%	91.62%	35.42%	-	-
Enterprise Value (EV) ¹	79,140	78,749	67,302	51,329	82,696	80,986	77,768	74,512
Change	-	-0.49%	-14.54%	-23.73%	61.11%	-2.07%	-3.97%	-4.19%
P/E	46.1x	11.5x	-11.2x	-7.43x	-10.1x	21.2x	15.9x	13.8x
PBR	1.4x	1.22x	1x	0.59x	1.4x	1.75x	1.59x	1.45x
PEG	-	0x	0x	0.6x	-0.2x	-0x	0.5x	0.9x
Capitalization / Revenue	1.05x	0.94x	0.69x	0.41x	0.8x	1.08x	1.06x	1.02x
EV / Revenue	1.8x	1.55x	1.41x	1.1x	1.81x	1.78x	1.67x	1.54x
EV / EBITDA	7.08x	5.83x	5.75x	5.07x	8.55x	8.43x	7.61x	6.78x
EV / EBIT	10.8x	8.51x	8.87x	9.44x	16.2x	14x	11.9x	10.6x
EV / FCF	31.9x	19x	28.4x	11.2x	24x	-76.7x	21.2x	17.4x
FCF Yield	3.13%	5.26%	3.52%	8.94%	4.16%	-1.3%	4.71%	5.75%
Dividend per Share ²	2	2.4	0.11	0.11	0.11	0.2364	0.6382	1.068
Rate of return	4.26%	4.97%	0.33%	0.57%	0.3%	0.47%	1.27%	2.13%
EPS ²	1.02	4.22	-2.99	-2.6	-3.68	2.364	3.159	3.639
Distribution rate	196%	56.9%	-3.68%	-4.23%	-2.99%	10%	20.2%	29.3%
Net sales ¹	44,081	50,739	47,637	46,606	45,575	45,552	46,654	48,242
EBITDA ¹	11,179	13,513	11,706	10,123	9,669	9,607	10,213	10,992
EBIT ¹	7,295	9,257	7,589	5,436	5,108	5,782	6,529	7,020
Net income ¹	1,000	4,150	-2,941	-2,552	-3,620	2,146	2,992	3,522
Net Debt ¹	32,966	31,273	34,263	32,354	46,336	31,747	28,529	25,273
Reference price ²	47.00	48.32	33.63	19.31	37.01	50.12	50.12	50.12
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	01/03/22	28/02/23	05/03/24	04/03/25	04/03/26	-	-	-

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	21.2x	1.78x	8.43x	0.47%	5.63TCr
ELI LILLY AND COMPANY	34.92x	12.63x	25.81x	0.57%	1,06000Cr
JOHNSON & JOHNSON	27.42x	6.3x	17.1x	2.08%	62TCr
ABBVIE INC.	30.1x	7.34x	15.02x	2.76%	44TCr
ROCHE HOLDING AG	17.98x	4.45x	11.01x	2.97%	33TCr
NOVARTIS AG	21.52x	5.52x	13.36x	2.86%	28TCr
ASTRAZENECA PLC	21.56x	4.53x	12.65x	1.94%	27TCr
NOVO NORDISK A/S	14.17x	5.3x	10.9x	3.52%	22TCr
AMGEN INC.	23.78x	6.31x	11.12x	2.78%	20TCr
GILEAD SCIENCES, INC.	-46.02x	5.6x	31.12x	2.5%	16TCr
Average	16.66x	5.98x	15.65x	2.25%	36.3TCr
Weighted average by Cap.	23.83x	7.75x	18.01x	1.97%