|
Market Closed -
Euronext Paris
09:25:00 14/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 67.24 EUR | -1.09% |
|
-1.44% | -12.43% |
| 12/08 | Fueled by foreign stocks, OTC Markets races toward a $900bn year |  |
| 07/08 | This Week's Best Reads: a little soccer, lots of AI and a dash of conspiracy thinking | |
Company Valuation: Danone
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,530 | 30,830 | 37,646 | 41,915 | 49,156 | 43,255 | - | - |
| Change | - | -13.23% | 22.11% | 11.34% | 17.28% | -12% | - | - |
| Enterprise Value (EV) 1 | 46,030 | 40,937 | 47,867 | 50,516 | 57,587 | 52,067 | 51,165 | 50,667 |
| Change | - | -11.06% | 16.93% | 5.53% | 14% | -9.58% | -1.73% | -0.97% |
| P/E | 18.6x | 33.3x | 45.1x | 20.8x | 27.2x | 18x | 16.4x | 15.4x |
| PBR | 2.02x | 1.76x | 2.33x | 2.59x | 2.93x | 2.44x | 2.3x | 2.19x |
| PEG | - | -0.7x | -3.7x | 0x | -2.75x | 0.6x | 1.6x | 2.27x |
| Capitalization / Revenue | 1.46x | 1.11x | 1.36x | 1.53x | 1.8x | 1.53x | 1.47x | 1.41x |
| EV / Revenue | 1.9x | 1.48x | 1.73x | 1.85x | 2.11x | 1.85x | 1.74x | 1.66x |
| EV / EBITDA | 10x | 7.81x | 9.4x | 10.7x | 11.5x | 10.5x | 9.71x | 9.17x |
| EV / EBIT | 13.8x | 12.1x | 13.8x | 14.2x | 15.7x | 13.5x | 12.5x | 11.7x |
| EV / FCF | 18.9x | 19.6x | 18.2x | 16.8x | 20.6x | 21.1x | 18.2x | 17.1x |
| FCF Yield | 5.28% | 5.11% | 5.5% | 5.94% | 4.86% | 4.74% | 5.49% | 5.84% |
| Dividend per Share 2 | 1.94 | 2 | 2.1 | 2.15 | 2.25 | 2.353 | 2.497 | 2.667 |
| Rate of return | 3.55% | 4.06% | 3.58% | 3.3% | 2.93% | 3.5% | 3.71% | 3.97% |
| EPS 2 | 2.94 | 1.48 | 1.3 | 3.13 | 2.82 | 3.726 | 4.102 | 4.38 |
| Distribution rate | 66% | 135% | 162% | 68.7% | 79.8% | 63.1% | 60.9% | 60.9% |
| Net sales 1 | 24,281 | 27,661 | 27,619 | 27,376 | 27,283 | 28,192 | 29,484 | 30,600 |
| EBITDA 1 | 4,602 | 5,240 | 5,092 | 4,726 | 5,020 | 4,975 | 5,268 | 5,528 |
| EBIT 1 | 3,337 | 3,377 | 3,481 | 3,558 | 3,665 | 3,848 | 4,102 | 4,331 |
| Net income 1 | 1,924 | 959 | 881 | 2,021 | 1,825 | 2,358 | 2,594 | 2,769 |
| Net Debt 1 | 10,500 | 10,107 | 10,221 | 8,601 | 8,431 | 8,812 | 7,910 | 7,411 |
| Reference price 2 | 54.59 | 49.23 | 58.68 | 65.12 | 76.78 | 67.24 | 67.24 | 67.24 |
| Nbr of stocks (in thousands) | 6,50,849 | 6,26,246 | 6,41,543 | 6,43,653 | 6,40,218 | 6,43,298 | - | - |
| Announcement Date | 23/02/22 | 22/02/23 | 22/02/24 | 26/02/25 | 20/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.05x | 1.85x | 10.46x | 3.5% | 5.01TCr | |
| 21.04x | 2.89x | 14.41x | 3.87% | 26TCr | |
| 20.27x | 2.53x | 15.11x | 3.24% | 8.12TCr | |
| 14.9x | 0.55x | 9.88x | 2.59% | 3.88TCr | |
| 22.3x | 3.37x | 13.63x | 3.13% | 3.7TCr | |
| 38.65x | 3.29x | 19.18x | 0.92% | 3.34TCr | |
| 69.55x | 10.67x | 44.25x | 1.1% | 3.03TCr | |
| 102.81x | 1.92x | 9.54x | 6.28% | 3.03TCr | |
| 11.59x | 0.38x | 8.62x | 2.53% | 2.18TCr | |
| Average | 35.46x | 3.05x | 16.12x | 3.02% | 6.44TCr | |
| Weighted average by Cap. | 27.80x | 2.91x | 15.17x | 3.38% |
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
- BN Stock
- Valuation Danone
Select your edition
All financial news and data tailored to specific country editions
