Valuation Danone

Equities

Real-time Euronext Paris Other stock markets 09:59:59 21/01/2026 pm IST			5-day change	1st Jan Change
67.72 ^EUR	-7.99%		-11.22%	-11.80%

07:57pm	Danone Stock Slumps on Infant Formula Contamination Concerns	DJ
07:10pm	DANONE : Bernstein reiterates its Buy rating	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,911	35,530	30,830	37,646	41,915	47,120	47,120	-
Change	-	1.77%	-13.23%	22.11%	11.34%	12.42%	0%	-
Enterprise Value (EV) ¹	46,852	46,030	40,937	47,867	50,516	55,052	54,186	53,315
Change	-	-1.75%	-11.06%	16.93%	5.53%	8.98%	-1.57%	-1.61%
P/E ratio	18x	18.6x	33.3x	45.1x	20.8x	21.1x	19.1x	17.8x
PBR	2.16x	2.02x	1.76x	2.33x	2.59x	2.56x	2.43x	2.3x
PEG	-	-11.12x	-0.7x	-3.7x	0x	1.9x	1.8x	2.36x
Capitalization / Revenue	1.48x	1.46x	1.11x	1.36x	1.53x	1.72x	1.67x	1.61x
EV / Revenue	1.98x	1.9x	1.48x	1.73x	1.85x	2.01x	1.92x	1.82x
EV / EBITDA	9.82x	10x	7.81x	9.4x	10.7x	11.6x	10.8x	10.1x
EV / EBIT	14.1x	13.8x	12.1x	13.8x	14.2x	15x	13.9x	12.9x
EV / FCF	22.8x	18.9x	19.6x	18.2x	16.8x	22x	20.2x	18.8x
FCF Yield	4.38%	5.28%	5.11%	5.5%	5.94%	4.55%	4.96%	5.32%
Dividend per Share ²	1.94	1.94	2	2.1	2.15	2.234	2.38	2.551
Rate of return	3.61%	3.55%	4.06%	3.58%	3.3%	3.03%	3.23%	3.47%
EPS ²	2.99	2.94	1.48	1.3	3.13	3.483	3.846	4.136
Distribution rate	64.9%	66%	135%	162%	68.7%	64.1%	61.9%	61.7%
Net sales ¹	23,620	24,281	27,661	27,619	27,376	27,341	28,181	29,306
EBITDA ¹	4,769	4,602	5,240	5,092	4,726	4,749	4,999	5,269
EBIT ¹	3,317	3,337	3,377	3,481	3,558	3,678	3,896	4,144
Net income ¹	1,956	1,924	959	881	2,021	2,192	2,450	2,631
Net Debt ¹	11,941	10,500	10,107	10,221	8,601	7,932	7,066	6,195
Reference price ²	53.76	54.59	49.23	58.68	65.12	73.60	73.60	73.60
Nbr of stocks (in thousands)	6,49,380	6,50,849	6,26,246	6,41,543	6,43,653	6,40,218	6,40,218	-
Announcement Date	19/02/21	23/02/22	22/02/23	22/02/24	26/02/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DANONE	21.13x	2.01x	11.59x	3.04%	5.53TCr
NESTLÉ S.A.	18.76x	2.72x	13.64x	4.18%	24TCr
MONDELEZ INTERNATIONAL, INC.	25.42x	2.45x	14.34x	3.35%	7.48TCr
THE HERSHEY COMPANY	41.08x	3.88x	19.13x	2.74%	4.03TCr
ARCHER-DANIELS-MIDLAND COMPANY	30.42x	0.48x	11.54x	3.1%	3.17TCr
NESTLÉ INDIA LIMITED	77.82x	11.31x	48.84x	1.03%	2.74TCr
KRAFT HEINZ	-5.72x	1.87x	8.11x	6.74%	2.81TCr
GENERAL MILLS, INC.	9.27x	1.98x	10.35x	5.5%	2.37TCr
Average	27.27x	3.34x	17.19x	3.71%	6.53TCr
Weighted average by Cap.	23.75x	2.93x	15.22x	3.8%